[OPCOM] YoY TTM Result on 30-Jun-2010 [#1]

Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 11.05%
YoY- 35.55%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 94,979 121,510 139,010 125,623 77,066 57,140 69,314 5.38%
PBT 17,024 31,510 39,881 18,143 13,667 10,139 5,097 22.23%
Tax -4,110 -8,222 -10,312 -4,016 -3,140 -2,606 -1,192 22.88%
NP 12,914 23,288 29,569 14,127 10,527 7,533 3,905 22.03%
-
NP to SH 10,177 17,587 21,765 10,654 7,860 5,431 2,828 23.76%
-
Tax Rate 24.14% 26.09% 25.86% 22.14% 22.98% 25.70% 23.39% -
Total Cost 82,065 98,222 109,441 111,496 66,539 49,607 65,409 3.84%
-
Net Worth 77,825 81,850 90,109 74,658 69,721 66,333 63,220 3.52%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - 31,001 6,451 5,806 2,915 2,898 971 -
Div Payout % - 176.28% 29.64% 54.50% 37.10% 53.36% 34.36% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 77,825 81,850 90,109 74,658 69,721 66,333 63,220 3.52%
NOSH 129,000 129,000 129,097 128,877 128,733 128,205 126,999 0.26%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.60% 19.17% 21.27% 11.25% 13.66% 13.18% 5.63% -
ROE 13.08% 21.49% 24.15% 14.27% 11.27% 8.19% 4.47% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 73.63 94.19 107.68 97.47 59.86 44.57 54.58 5.11%
EPS 7.89 13.63 16.86 8.27 6.11 4.24 2.23 23.41%
DPS 0.00 24.00 5.00 4.50 2.26 2.25 0.77 -
NAPS 0.6033 0.6345 0.698 0.5793 0.5416 0.5174 0.4978 3.25%
Adjusted Per Share Value based on latest NOSH - 128,877
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.85 43.31 49.55 44.77 27.47 20.37 24.71 5.38%
EPS 3.63 6.27 7.76 3.80 2.80 1.94 1.01 23.74%
DPS 0.00 11.05 2.30 2.07 1.04 1.03 0.35 -
NAPS 0.2774 0.2917 0.3212 0.2661 0.2485 0.2364 0.2253 3.52%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.765 0.79 0.82 0.70 0.69 0.36 0.41 -
P/RPS 1.04 0.84 0.76 0.72 1.15 0.81 0.75 5.59%
P/EPS 9.70 5.79 4.86 8.47 11.30 8.50 18.41 -10.12%
EY 10.31 17.26 20.56 11.81 8.85 11.77 5.43 11.26%
DY 0.00 30.38 6.10 6.43 3.28 6.25 1.87 -
P/NAPS 1.27 1.25 1.17 1.21 1.27 0.70 0.82 7.55%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 25/07/13 20/07/12 20/07/11 28/07/10 31/07/09 22/07/08 27/07/07 -
Price 0.815 0.81 0.81 0.71 0.71 0.40 0.44 -
P/RPS 1.11 0.86 0.75 0.73 1.19 0.90 0.81 5.38%
P/EPS 10.33 5.94 4.80 8.59 11.63 9.44 19.76 -10.23%
EY 9.68 16.83 20.81 11.64 8.60 10.59 5.06 11.40%
DY 0.00 29.63 6.17 6.34 3.18 5.63 1.74 -
P/NAPS 1.35 1.28 1.16 1.23 1.31 0.77 0.88 7.38%

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