[OPCOM] YoY Quarter Result on 30-Jun-2010 [#1]

Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 133.0%
YoY- 37.26%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 15,449 26,725 33,051 30,599 26,194 11,909 9,838 7.80%
PBT 401 5,476 9,638 7,065 5,163 1,908 264 7.20%
Tax -211 -1,387 -2,422 -1,829 -1,334 -531 -71 19.88%
NP 190 4,089 7,216 5,236 3,829 1,377 193 -0.26%
-
NP to SH 313 3,093 5,416 3,905 2,845 1,000 127 16.20%
-
Tax Rate 52.62% 25.33% 25.13% 25.89% 25.84% 27.83% 26.89% -
Total Cost 15,259 22,636 25,835 25,363 22,365 10,532 9,645 7.93%
-
Net Worth 77,825 81,850 90,109 74,658 69,721 66,333 63,220 3.52%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 1,935 2,581 1,933 1,609 - - -
Div Payout % - 62.56% 47.67% 49.50% 56.56% - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 77,825 81,850 90,109 74,658 69,721 66,333 63,220 3.52%
NOSH 129,000 129,000 129,097 128,877 128,733 128,205 126,999 0.26%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.23% 15.30% 21.83% 17.11% 14.62% 11.56% 1.96% -
ROE 0.40% 3.78% 6.01% 5.23% 4.08% 1.51% 0.20% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 11.98 20.72 25.60 23.74 20.35 9.29 7.75 7.52%
EPS 0.24 2.40 4.20 3.03 2.21 0.78 0.10 15.69%
DPS 0.00 1.50 2.00 1.50 1.25 0.00 0.00 -
NAPS 0.6033 0.6345 0.698 0.5793 0.5416 0.5174 0.4978 3.25%
Adjusted Per Share Value based on latest NOSH - 128,877
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.54 9.58 11.84 10.96 9.39 4.27 3.53 7.79%
EPS 0.11 1.11 1.94 1.40 1.02 0.36 0.05 14.02%
DPS 0.00 0.69 0.93 0.69 0.58 0.00 0.00 -
NAPS 0.2789 0.2933 0.3229 0.2675 0.2498 0.2377 0.2265 3.52%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.765 0.79 0.82 0.70 0.69 0.36 0.41 -
P/RPS 6.39 3.81 3.20 2.95 3.39 3.88 5.29 3.19%
P/EPS 315.29 32.95 19.55 23.10 31.22 46.15 410.00 -4.27%
EY 0.32 3.04 5.12 4.33 3.20 2.17 0.24 4.90%
DY 0.00 1.90 2.44 2.14 1.81 0.00 0.00 -
P/NAPS 1.27 1.25 1.17 1.21 1.27 0.70 0.82 7.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 20/07/12 20/07/11 28/07/10 31/07/09 22/07/08 27/07/07 -
Price 0.815 0.81 0.81 0.71 0.71 0.40 0.44 -
P/RPS 6.81 3.91 3.16 2.99 3.49 4.31 5.68 3.06%
P/EPS 335.89 33.78 19.31 23.43 32.13 51.28 440.00 -4.39%
EY 0.30 2.96 5.18 4.27 3.11 1.95 0.23 4.52%
DY 0.00 1.85 2.47 2.11 1.76 0.00 0.00 -
P/NAPS 1.35 1.28 1.16 1.23 1.31 0.77 0.88 7.38%

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