[OPCOM] YoY Quarter Result on 30-Jun-2018 [#1]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -86.64%
YoY- 20.55%
View:
Show?
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 22,926 7,826 11,862 17,852 22,459 26,486 27,715 -3.10%
PBT 3,830 -1,256 -1,243 833 617 3,170 3,167 3.21%
Tax -178 2 -67 -498 -356 -771 -902 -23.67%
NP 3,652 -1,254 -1,310 335 261 2,399 2,265 8.27%
-
NP to SH 2,644 -752 -891 833 691 2,403 2,236 2.83%
-
Tax Rate 4.65% - - 59.78% 57.70% 24.32% 28.48% -
Total Cost 19,274 9,080 13,172 17,517 22,198 24,087 25,450 -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 2.76% -0.92% -1.01% 0.92% 0.78% 2.83% 2.81% -
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 12.93 4.85 7.36 11.07 13.93 16.43 17.19 -4.63%
EPS 1.49 -0.47 -0.55 0.52 0.43 1.49 1.39 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 8.17 2.79 4.23 6.36 8.00 9.44 9.88 -3.11%
EPS 0.94 -0.27 -0.32 0.30 0.25 0.86 0.80 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3414 0.2909 0.3141 0.3229 0.3156 0.3025 0.284 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 3.25 8.76 6.12 7.68 4.20 3.62 4.48 -5.20%
P/EPS 28.18 -91.13 -81.44 164.54 136.51 39.93 55.53 -10.68%
EY 3.55 -1.10 -1.23 0.61 0.73 2.50 1.80 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 8.59 8.24 8.56 8.49 4.27 3.44 4.48 11.44%
P/EPS 74.47 -85.77 -114.02 181.96 138.85 37.91 55.53 5.00%
EY 1.34 -1.17 -0.88 0.55 0.72 2.64 1.80 -4.79%
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