[OPCOM] YoY Annualized Quarter Result on 30-Jun-2019 [#1]

Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -871.43%
YoY- -206.96%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 91,704 31,304 47,448 71,408 89,836 105,944 110,860 -3.10%
PBT 15,320 -5,024 -4,972 3,332 2,468 12,680 12,668 3.21%
Tax -712 8 -268 -1,992 -1,424 -3,084 -3,608 -23.67%
NP 14,608 -5,016 -5,240 1,340 1,044 9,596 9,060 8.27%
-
NP to SH 10,576 -3,008 -3,564 3,332 2,764 9,612 8,944 2.83%
-
Tax Rate 4.65% - - 59.78% 57.70% 24.32% 28.48% -
Total Cost 77,096 36,320 52,688 70,068 88,792 96,348 101,800 -4.52%
-
Net Worth 95,782 81,608 88,139 90,590 88,542 84,865 79,673 3.11%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 95,782 81,608 88,139 90,590 88,542 84,865 79,673 3.11%
NOSH 177,374 161,250 161,250 161,250 161,250 161,250 161,250 1.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.93% -16.02% -11.04% 1.88% 1.16% 9.06% 8.17% -
ROE 11.04% -3.69% -4.04% 3.68% 3.12% 11.33% 11.23% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 51.70 19.41 29.43 44.28 55.71 65.70 68.75 -4.63%
EPS 5.96 -1.88 -2.20 2.08 1.72 5.96 5.56 1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.5061 0.5466 0.5618 0.5491 0.5263 0.4941 1.49%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.86 11.22 17.00 25.59 32.19 37.96 39.72 -3.10%
EPS 3.79 -1.08 -1.28 1.19 0.99 3.44 3.20 2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3432 0.2924 0.3158 0.3246 0.3173 0.3041 0.2855 3.11%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.42 0.425 0.45 0.85 0.585 0.595 0.77 -
P/RPS 0.81 2.19 1.53 1.92 1.05 0.91 1.12 -5.25%
P/EPS 7.04 -22.78 -20.36 41.14 34.13 9.98 13.88 -10.68%
EY 14.20 -4.39 -4.91 2.43 2.93 10.02 7.20 11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.84 0.82 1.51 1.07 1.13 1.56 -10.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/09/21 27/08/20 29/08/19 24/08/18 17/08/17 26/08/16 03/08/15 -
Price 1.11 0.40 0.63 0.94 0.595 0.565 0.77 -
P/RPS 2.15 2.06 2.14 2.12 1.07 0.86 1.12 11.47%
P/EPS 18.62 -21.44 -28.50 45.49 34.71 9.48 13.88 5.01%
EY 5.37 -4.66 -3.51 2.20 2.88 10.55 7.20 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.79 1.15 1.67 1.08 1.07 1.56 4.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment