[OPCOM] YoY 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- -518.75%
YoY- -206.96%
Quarter Report
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 18,265 22,926 7,826 11,862 17,852 22,459 26,486 -6.00%
PBT 1,845 3,830 -1,256 -1,243 833 617 3,170 -8.62%
Tax -257 -178 2 -67 -498 -356 -771 -16.72%
NP 1,588 3,652 -1,254 -1,310 335 261 2,399 -6.64%
-
NP to SH 1,487 2,644 -752 -891 833 691 2,403 -7.68%
-
Tax Rate 13.93% 4.65% - - 59.78% 57.70% 24.32% -
Total Cost 16,677 19,274 9,080 13,172 17,517 22,198 24,087 -5.94%
-
Net Worth 161,870 95,782 81,608 88,139 90,590 88,542 84,865 11.35%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 161,870 95,782 81,608 88,139 90,590 88,542 84,865 11.35%
NOSH 279,087 177,374 161,250 161,250 161,250 161,250 161,250 9.56%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 8.69% 15.93% -16.02% -11.04% 1.88% 1.16% 9.06% -
ROE 0.92% 2.76% -0.92% -1.01% 0.92% 0.78% 2.83% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 6.54 12.93 4.85 7.36 11.07 13.93 16.43 -14.22%
EPS 0.53 1.49 -0.47 -0.55 0.52 0.43 1.49 -15.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.54 0.5061 0.5466 0.5618 0.5491 0.5263 1.63%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 6.54 8.21 2.80 4.25 6.40 8.05 9.49 -6.01%
EPS 0.53 0.95 -0.27 -0.32 0.30 0.25 0.86 -7.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.3432 0.2924 0.3158 0.3246 0.3173 0.3041 11.35%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.77 0.42 0.425 0.45 0.85 0.585 0.595 -
P/RPS 11.77 3.25 8.76 6.12 7.68 4.20 3.62 21.70%
P/EPS 144.52 28.18 -91.13 -81.44 164.54 136.51 39.93 23.89%
EY 0.69 3.55 -1.10 -1.23 0.61 0.73 2.50 -19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.78 0.84 0.82 1.51 1.07 1.13 2.75%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 22/09/21 27/08/20 29/08/19 24/08/18 17/08/17 26/08/16 -
Price 0.855 1.11 0.40 0.63 0.94 0.595 0.565 -
P/RPS 13.06 8.59 8.24 8.56 8.49 4.27 3.44 24.88%
P/EPS 160.47 74.47 -85.77 -114.02 181.96 138.85 37.91 27.17%
EY 0.62 1.34 -1.17 -0.88 0.55 0.72 2.64 -21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 2.06 0.79 1.15 1.67 1.08 1.07 5.43%

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