[OLYMPIA] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -85.54%
YoY- -181.29%
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 126,772 128,951 129,958 142,210 155,528 227,406 164,279 -15.85%
PBT -604 9,260 -21,770 -17,898 -5,160 23,554 25,484 -
Tax -1,800 -7,076 -3,802 -6,524 -7,264 -11,080 -6,387 -56.98%
NP -2,404 2,184 -25,573 -24,422 -12,424 12,474 19,097 -
-
NP to SH -2,984 2,641 -25,520 -24,670 -13,296 13,070 19,525 -
-
Tax Rate - 76.41% - - - 47.04% 25.06% -
Total Cost 129,176 126,767 155,531 166,632 167,952 214,932 145,182 -7.48%
-
Net Worth 378,669 388,904 358,201 368,435 378,669 347,966 358,201 3.77%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 378,669 388,904 358,201 368,435 378,669 347,966 358,201 3.77%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -1.90% 1.69% -19.68% -17.17% -7.99% 5.49% 11.62% -
ROE -0.79% 0.68% -7.12% -6.70% -3.51% 3.76% 5.45% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.39 12.60 12.70 13.90 15.20 22.22 16.05 -15.83%
EPS -0.40 0.20 -2.40 -2.40 -1.20 1.30 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.35 0.36 0.37 0.34 0.35 3.77%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.39 12.60 12.70 13.90 15.20 22.22 16.05 -15.83%
EPS -0.40 0.20 -2.40 -2.40 -1.20 1.30 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.35 0.36 0.37 0.34 0.35 3.77%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.145 0.075 0.09 0.095 0.105 0.125 0.105 -
P/RPS 1.17 0.60 0.71 0.68 0.69 0.56 0.65 47.91%
P/EPS -49.73 29.06 -3.61 -3.94 -8.08 9.79 5.50 -
EY -2.01 3.44 -27.71 -25.37 -12.37 10.22 18.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.20 0.26 0.26 0.28 0.37 0.30 19.09%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 24/11/15 -
Price 0.15 0.095 0.075 0.09 0.10 0.105 0.125 -
P/RPS 1.21 0.75 0.59 0.65 0.66 0.47 0.78 33.97%
P/EPS -51.45 36.81 -3.01 -3.73 -7.70 8.22 6.55 -
EY -1.94 2.72 -33.25 -26.78 -12.99 12.16 15.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.25 0.21 0.25 0.27 0.31 0.36 9.04%

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