[OPCOM] YoY Quarter Result on 30-Jun-2015 [#1]

Announcement Date
03-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 19.89%
YoY- 399.11%
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 17,852 22,459 26,486 27,715 18,792 15,449 26,725 -6.50%
PBT 833 617 3,170 3,167 280 401 5,476 -26.92%
Tax -498 -356 -771 -902 -74 -211 -1,387 -15.68%
NP 335 261 2,399 2,265 206 190 4,089 -34.08%
-
NP to SH 833 691 2,403 2,236 448 313 3,093 -19.63%
-
Tax Rate 59.78% 57.70% 24.32% 28.48% 26.43% 52.62% 25.33% -
Total Cost 17,517 22,198 24,087 25,450 18,586 15,259 22,636 -4.18%
-
Net Worth 90,590 88,542 84,865 79,673 73,013 77,825 81,850 1.70%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 1,935 -
Div Payout % - - - - - - 62.56% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 90,590 88,542 84,865 79,673 73,013 77,825 81,850 1.70%
NOSH 161,250 161,250 161,250 161,250 129,000 129,000 129,000 3.78%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.88% 1.16% 9.06% 8.17% 1.10% 1.23% 15.30% -
ROE 0.92% 0.78% 2.83% 2.81% 0.61% 0.40% 3.78% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.07 13.93 16.43 17.19 14.57 11.98 20.72 -9.91%
EPS 0.52 0.43 1.49 1.39 0.35 0.24 2.40 -22.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.5618 0.5491 0.5263 0.4941 0.566 0.6033 0.6345 -2.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.40 8.05 9.49 9.93 6.73 5.54 9.58 -6.49%
EPS 0.30 0.25 0.86 0.80 0.16 0.11 1.11 -19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 0.3246 0.3173 0.3041 0.2855 0.2616 0.2789 0.2933 1.70%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.85 0.585 0.595 0.77 0.705 0.765 0.79 -
P/RPS 7.68 4.20 3.62 4.48 4.84 6.39 3.81 12.38%
P/EPS 164.54 136.51 39.93 55.53 203.00 315.29 32.95 30.72%
EY 0.61 0.73 2.50 1.80 0.49 0.32 3.04 -23.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
P/NAPS 1.51 1.07 1.13 1.56 1.25 1.27 1.25 3.19%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 17/08/17 26/08/16 03/08/15 25/07/14 25/07/13 20/07/12 -
Price 0.94 0.595 0.565 0.77 0.715 0.815 0.81 -
P/RPS 8.49 4.27 3.44 4.48 4.91 6.81 3.91 13.78%
P/EPS 181.96 138.85 37.91 55.53 205.88 335.89 33.78 32.38%
EY 0.55 0.72 2.64 1.80 0.49 0.30 2.96 -24.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
P/NAPS 1.67 1.08 1.07 1.56 1.26 1.35 1.28 4.53%

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