[OPCOM] YoY Quarter Result on 30-Sep-2012 [#2]

Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 20.76%
YoY- -1.5%
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 26,766 18,186 10,888 27,049 22,638 34,461 32,894 -3.37%
PBT 1,603 1,056 462 6,697 6,668 9,283 4,289 -15.12%
Tax -325 -262 -34 -1,765 -1,709 -2,360 -1,323 -20.85%
NP 1,278 794 428 4,932 4,959 6,923 2,966 -13.08%
-
NP to SH 1,977 930 506 3,735 3,792 5,090 2,016 -0.32%
-
Tax Rate 20.27% 24.81% 7.36% 26.36% 25.63% 25.42% 30.85% -
Total Cost 25,488 17,392 10,460 22,117 17,679 27,538 29,928 -2.63%
-
Net Worth 78,432 72,330 70,601 85,578 64,929 77,780 70,068 1.89%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,418 1,612 77 - 29,066 1,932 1,938 3.75%
Div Payout % 122.34% 173.39% 15.30% - 766.53% 37.97% 96.15% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 78,432 72,330 70,601 85,578 64,929 77,780 70,068 1.89%
NOSH 161,250 161,250 129,000 129,000 129,186 128,860 129,230 3.75%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.77% 4.37% 3.93% 18.23% 21.91% 20.09% 9.02% -
ROE 2.52% 1.29% 0.72% 4.36% 5.84% 6.54% 2.88% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 16.60 14.10 8.44 20.97 17.52 26.74 25.45 -6.87%
EPS 1.23 0.72 0.39 2.90 2.94 3.95 1.56 -3.88%
DPS 1.50 1.25 0.06 0.00 22.50 1.50 1.50 0.00%
NAPS 0.4864 0.5607 0.5473 0.6634 0.5026 0.6036 0.5422 -1.79%
Adjusted Per Share Value based on latest NOSH - 129,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.59 6.52 3.90 9.69 8.11 12.35 11.79 -3.38%
EPS 0.71 0.33 0.18 1.34 1.36 1.82 0.72 -0.23%
DPS 0.87 0.58 0.03 0.00 10.42 0.69 0.69 3.93%
NAPS 0.281 0.2592 0.253 0.3066 0.2326 0.2787 0.2511 1.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.73 0.655 0.735 0.76 0.76 0.70 0.78 -
P/RPS 4.40 4.65 8.71 3.62 4.34 2.62 3.06 6.23%
P/EPS 59.54 90.85 187.38 26.25 25.89 17.72 50.00 2.95%
EY 1.68 1.10 0.53 3.81 3.86 5.64 2.00 -2.86%
DY 2.05 1.91 0.08 0.00 29.61 2.14 1.92 1.09%
P/NAPS 1.50 1.17 1.34 1.15 1.51 1.16 1.44 0.68%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 26/11/14 28/11/13 21/11/12 22/11/11 10/11/10 25/11/09 -
Price 0.80 0.60 0.75 0.79 0.80 0.72 0.72 -
P/RPS 4.82 4.26 8.89 3.77 4.57 2.69 2.83 9.27%
P/EPS 65.25 83.23 191.21 27.29 27.25 18.23 46.15 5.93%
EY 1.53 1.20 0.52 3.66 3.67 5.49 2.17 -5.65%
DY 1.87 2.08 0.08 0.00 28.13 2.08 2.08 -1.75%
P/NAPS 1.64 1.07 1.37 1.19 1.59 1.19 1.33 3.55%

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