[OPCOM] YoY TTM 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- -373.16%
YoY- -118.54%
Quarter Report
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 82,095 40,425 68,591 99,454 89,391 101,359 88,369 -1.21%
PBT 8,474 -10,089 -3,161 6,392 5,560 8,301 7,703 1.60%
Tax -407 288 234 -906 -1,793 -2,711 -1,649 -20.78%
NP 8,067 -9,801 -2,927 5,486 3,767 5,590 6,054 4.89%
-
NP to SH 5,984 -7,755 -1,262 6,806 5,466 7,593 6,230 -0.66%
-
Tax Rate 4.80% - - 14.17% 32.25% 32.66% 21.41% -
Total Cost 74,028 50,226 71,518 93,968 85,624 95,769 82,315 -1.75%
-
Net Worth 95,782 81,608 88,139 90,590 88,542 84,879 79,673 3.11%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 16 32 3,225 2,418 1,612 -
Div Payout % - - 0.00% 0.47% 59.00% 31.85% 25.88% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 95,782 81,608 88,139 90,590 88,542 84,879 79,673 3.11%
NOSH 177,374 161,250 161,250 161,250 161,250 161,250 161,250 1.59%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.83% -24.24% -4.27% 5.52% 4.21% 5.52% 6.85% -
ROE 6.25% -9.50% -1.43% 7.51% 6.17% 8.95% 7.82% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.28 25.07 42.54 61.68 55.44 62.85 54.80 -2.77%
EPS 3.37 -4.81 -0.78 4.22 3.39 4.71 3.86 -2.23%
DPS 0.00 0.00 0.01 0.02 2.00 1.50 1.00 -
NAPS 0.54 0.5061 0.5466 0.5618 0.5491 0.5263 0.4941 1.49%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 29.42 14.48 24.58 35.64 32.03 36.32 31.66 -1.21%
EPS 2.14 -2.78 -0.45 2.44 1.96 2.72 2.23 -0.68%
DPS 0.00 0.00 0.01 0.01 1.16 0.87 0.58 -
NAPS 0.3432 0.2924 0.3158 0.3246 0.3173 0.3041 0.2855 3.11%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.42 0.425 0.45 0.85 0.585 0.595 0.77 -
P/RPS 0.91 1.70 1.06 1.38 1.06 0.95 1.41 -7.03%
P/EPS 12.45 -8.84 -57.50 20.14 17.26 12.64 19.93 -7.53%
EY 8.03 -11.32 -1.74 4.97 5.79 7.91 5.02 8.13%
DY 0.00 0.00 0.02 0.02 3.42 2.52 1.30 -
P/NAPS 0.78 0.84 0.82 1.51 1.07 1.13 1.56 -10.90%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/09/21 27/08/20 29/08/19 24/08/18 17/08/17 26/08/16 03/08/15 -
Price 1.11 0.40 0.63 0.94 0.595 0.565 0.77 -
P/RPS 2.40 1.60 1.48 1.52 1.07 0.90 1.41 9.26%
P/EPS 32.90 -8.32 -80.50 22.27 17.55 12.00 19.93 8.70%
EY 3.04 -12.02 -1.24 4.49 5.70 8.33 5.02 -8.01%
DY 0.00 0.00 0.02 0.02 3.36 2.65 1.30 -
P/NAPS 2.06 0.79 1.15 1.67 1.08 1.07 1.56 4.73%

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