[OLYMPIA] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -178.05%
YoY- -182.99%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 327,874 326,316 337,006 398,816 397,913 412,944 398,038 -12.13%
PBT -7,605 -58,405 -73,182 -48,488 80,478 90,505 55,122 -
Tax -5,543 -2,164 -4,082 -8,324 -10,938 -11,288 -10,504 -34.72%
NP -13,148 -60,569 -77,264 -56,812 69,540 79,217 44,618 -
-
NP to SH -13,234 -56,538 -71,750 -48,020 61,527 67,896 44,860 -
-
Tax Rate - - - - 13.59% 12.47% 19.06% -
Total Cost 341,022 386,885 414,270 455,628 328,373 333,726 353,420 -2.35%
-
Net Worth 723,977 636,059 644,285 682,784 754,729 705,633 672,900 5.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 723,977 636,059 644,285 682,784 754,729 705,633 672,900 5.00%
NOSH 778,470 731,103 732,142 750,312 732,746 727,457 723,548 5.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -4.01% -18.56% -22.93% -14.25% 17.48% 19.18% 11.21% -
ROE -1.83% -8.89% -11.14% -7.03% 8.15% 9.62% 6.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 42.12 44.63 46.03 53.15 54.30 56.77 55.01 -16.31%
EPS -1.70 -7.73 -9.80 -6.40 8.40 9.33 6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 0.88 0.91 1.03 0.97 0.93 0.00%
Adjusted Per Share Value based on latest NOSH - 750,312
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.53 30.38 31.38 37.13 37.05 38.45 37.06 -12.13%
EPS -1.23 -5.26 -6.68 -4.47 5.73 6.32 4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6741 0.5922 0.5999 0.6357 0.7027 0.657 0.6265 5.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.23 0.20 0.37 0.45 0.47 0.62 -
P/RPS 0.59 0.52 0.43 0.70 0.83 0.83 1.13 -35.18%
P/EPS -14.71 -2.97 -2.04 -5.78 5.36 5.04 10.00 -
EY -6.80 -33.62 -49.00 -17.30 18.66 19.86 10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.23 0.41 0.44 0.48 0.67 -45.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 29/05/08 29/02/08 -
Price 0.25 0.23 0.19 0.17 0.41 0.41 0.47 -
P/RPS 0.59 0.52 0.41 0.32 0.76 0.72 0.85 -21.62%
P/EPS -14.71 -2.97 -1.94 -2.66 4.88 4.39 7.58 -
EY -6.80 -33.62 -51.58 -37.65 20.48 22.76 13.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.19 0.40 0.42 0.51 -34.58%

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