[OPCOM] YoY Quarter Result on 31-Dec-2012 [#3]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 6.91%
YoY- -9.15%
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 29,128 19,518 8,727 32,876 33,078 37,283 36,168 -3.54%
PBT 3,019 1,490 452 6,771 8,265 12,023 5,471 -9.42%
Tax -664 -422 -100 -1,487 -2,436 -3,240 -1,144 -8.66%
NP 2,355 1,068 352 5,284 5,829 8,783 4,327 -9.63%
-
NP to SH 2,698 1,199 437 3,993 4,395 6,442 3,057 -2.05%
-
Tax Rate 21.99% 28.32% 22.12% 21.96% 29.47% 26.95% 20.91% -
Total Cost 26,773 18,450 8,375 27,592 27,249 28,500 31,841 -2.84%
-
Net Worth 81,108 75,739 71,040 75,387 69,281 82,442 71,059 2.22%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - 1,936 1,934 -
Div Payout % - - - - - 30.06% 63.29% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 81,108 75,739 71,040 75,387 69,281 82,442 71,059 2.22%
NOSH 161,250 161,250 129,000 129,000 129,064 129,098 128,987 3.78%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.09% 5.47% 4.03% 16.07% 17.62% 23.56% 11.96% -
ROE 3.33% 1.58% 0.62% 5.30% 6.34% 7.81% 4.30% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.06 12.10 6.77 25.49 25.63 28.88 28.04 -7.06%
EPS 1.67 0.74 0.34 3.10 3.41 4.99 2.37 -5.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 0.503 0.4697 0.5507 0.5844 0.5368 0.6386 0.5509 -1.50%
Adjusted Per Share Value based on latest NOSH - 129,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 10.44 6.99 3.13 11.78 11.85 13.36 12.96 -3.53%
EPS 0.97 0.43 0.16 1.43 1.57 2.31 1.10 -2.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.69 0.69 -
NAPS 0.2906 0.2714 0.2545 0.2701 0.2482 0.2954 0.2546 2.22%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.765 0.595 0.745 0.76 0.81 0.83 0.76 -
P/RPS 4.23 4.92 11.01 2.98 3.16 2.87 2.71 7.69%
P/EPS 45.72 80.02 219.92 24.55 23.79 16.63 32.07 6.08%
EY 2.19 1.25 0.45 4.07 4.20 6.01 3.12 -5.72%
DY 0.00 0.00 0.00 0.00 0.00 1.81 1.97 -
P/NAPS 1.52 1.27 1.35 1.30 1.51 1.30 1.38 1.62%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 11/02/15 24/02/14 28/02/13 17/02/12 25/02/11 24/02/10 -
Price 0.755 0.58 0.745 0.755 0.81 0.82 0.78 -
P/RPS 4.18 4.79 11.01 2.96 3.16 2.84 2.78 7.03%
P/EPS 45.12 78.00 219.92 24.39 23.79 16.43 32.91 5.39%
EY 2.22 1.28 0.45 4.10 4.20 6.09 3.04 -5.10%
DY 0.00 0.00 0.00 0.00 0.00 1.83 1.92 -
P/NAPS 1.50 1.23 1.35 1.29 1.51 1.28 1.42 0.91%

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