[OPCOM] YoY Quarter Result on 31-Mar-2013 [#4]

Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -46.51%
YoY- -66.13%
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 18,979 22,950 15,338 19,605 39,069 34,215 25,962 -5.08%
PBT 509 1,990 2,206 3,155 11,101 8,937 1,318 -14.65%
Tax -951 -63 -416 -647 -2,690 -2,290 280 -
NP -442 1,927 1,790 2,508 8,411 6,647 1,598 -
-
NP to SH 515 1,865 1,647 2,136 6,307 4,817 1,676 -17.83%
-
Tax Rate 186.84% 3.17% 18.86% 20.51% 24.23% 25.62% -21.24% -
Total Cost 19,421 21,023 13,548 17,097 30,658 27,568 24,364 -3.70%
-
Net Worth 81,866 77,238 72,678 77,516 80,753 87,287 72,699 1.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 81,866 77,238 72,678 77,516 80,753 87,287 72,699 1.99%
NOSH 161,250 161,250 129,000 129,000 129,102 129,142 128,923 3.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -2.33% 8.40% 11.67% 12.79% 21.53% 19.43% 6.16% -
ROE 0.63% 2.41% 2.27% 2.76% 7.81% 5.52% 2.31% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 11.77 14.23 11.89 15.20 30.26 26.49 20.14 -8.55%
EPS 0.32 1.16 1.28 1.66 4.89 3.73 1.30 -20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5077 0.479 0.5634 0.6009 0.6255 0.6759 0.5639 -1.73%
Adjusted Per Share Value based on latest NOSH - 129,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.80 8.22 5.50 7.02 14.00 12.26 9.30 -5.07%
EPS 0.18 0.67 0.59 0.77 2.26 1.73 0.60 -18.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2933 0.2768 0.2604 0.2777 0.2893 0.3128 0.2605 1.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.66 1.06 0.705 0.745 0.78 0.81 0.75 -
P/RPS 5.61 7.45 5.93 4.90 2.58 3.06 3.72 7.08%
P/EPS 206.65 91.65 55.22 44.99 15.97 21.72 57.69 23.67%
EY 0.48 1.09 1.81 2.22 6.26 4.60 1.73 -19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 2.21 1.25 1.24 1.25 1.20 1.33 -0.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 29/05/14 31/05/13 30/05/12 27/05/11 26/05/10 -
Price 0.675 0.89 0.69 0.82 0.76 0.84 0.69 -
P/RPS 5.73 6.25 5.80 5.40 2.51 3.17 3.43 8.92%
P/EPS 211.35 76.95 54.04 49.52 15.56 22.52 53.08 25.86%
EY 0.47 1.30 1.85 2.02 6.43 4.44 1.88 -20.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.86 1.22 1.36 1.22 1.24 1.22 1.44%

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