[OPCOM] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Announcement Date
25-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -97.58%
YoY- -89.88%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,486 27,715 18,792 15,449 26,725 33,051 30,599 -2.37%
PBT 3,170 3,167 280 401 5,476 9,638 7,065 -12.49%
Tax -771 -902 -74 -211 -1,387 -2,422 -1,829 -13.39%
NP 2,399 2,265 206 190 4,089 7,216 5,236 -12.18%
-
NP to SH 2,403 2,236 448 313 3,093 5,416 3,905 -7.76%
-
Tax Rate 24.32% 28.48% 26.43% 52.62% 25.33% 25.13% 25.89% -
Total Cost 24,087 25,450 18,586 15,259 22,636 25,835 25,363 -0.85%
-
Net Worth 84,865 79,673 73,013 77,825 81,850 90,109 74,658 2.15%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 1,935 2,581 1,933 -
Div Payout % - - - - 62.56% 47.67% 49.50% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 84,865 79,673 73,013 77,825 81,850 90,109 74,658 2.15%
NOSH 161,250 161,250 129,000 129,000 129,000 129,097 128,877 3.80%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.06% 8.17% 1.10% 1.23% 15.30% 21.83% 17.11% -
ROE 2.83% 2.81% 0.61% 0.40% 3.78% 6.01% 5.23% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.43 17.19 14.57 11.98 20.72 25.60 23.74 -5.94%
EPS 1.49 1.39 0.35 0.24 2.40 4.20 3.03 -11.14%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 1.50 -
NAPS 0.5263 0.4941 0.566 0.6033 0.6345 0.698 0.5793 -1.58%
Adjusted Per Share Value based on latest NOSH - 129,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 9.49 9.93 6.73 5.54 9.58 11.84 10.96 -2.36%
EPS 0.86 0.80 0.16 0.11 1.11 1.94 1.40 -7.79%
DPS 0.00 0.00 0.00 0.00 0.69 0.93 0.69 -
NAPS 0.3041 0.2855 0.2616 0.2789 0.2933 0.3229 0.2675 2.15%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.595 0.77 0.705 0.765 0.79 0.82 0.70 -
P/RPS 3.62 4.48 4.84 6.39 3.81 3.20 2.95 3.46%
P/EPS 39.93 55.53 203.00 315.29 32.95 19.55 23.10 9.54%
EY 2.50 1.80 0.49 0.32 3.04 5.12 4.33 -8.74%
DY 0.00 0.00 0.00 0.00 1.90 2.44 2.14 -
P/NAPS 1.13 1.56 1.25 1.27 1.25 1.17 1.21 -1.13%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 03/08/15 25/07/14 25/07/13 20/07/12 20/07/11 28/07/10 -
Price 0.565 0.77 0.715 0.815 0.81 0.81 0.71 -
P/RPS 3.44 4.48 4.91 6.81 3.91 3.16 2.99 2.36%
P/EPS 37.91 55.53 205.88 335.89 33.78 19.31 23.43 8.34%
EY 2.64 1.80 0.49 0.30 2.96 5.18 4.27 -7.69%
DY 0.00 0.00 0.00 0.00 1.85 2.47 2.11 -
P/NAPS 1.07 1.56 1.26 1.35 1.28 1.16 1.23 -2.29%

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