[OLYMPIA] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 82.65%
YoY- 82.68%
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 171,580 173,065 166,318 165,432 178,686 183,364 177,012 -2.06%
PBT 3,281 13,524 -704 -11,956 -73,146 -72,309 -102,510 -
Tax -5,282 -3,793 -1,544 -1,168 -8,304 -6,316 -8,068 -24.66%
NP -2,001 9,730 -2,248 -13,124 -81,450 -78,625 -110,578 -93.15%
-
NP to SH -1,409 10,077 -2,102 -13,744 -79,234 -76,081 -107,730 -94.49%
-
Tax Rate 160.99% 28.05% - - - - - -
Total Cost 173,581 163,334 168,566 178,556 260,136 261,989 287,590 -28.64%
-
Net Worth 326,293 337,732 327,498 327,498 259,327 352,877 394,504 -11.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 326,293 337,732 327,498 327,498 259,327 352,877 394,504 -11.91%
NOSH 1,019,666 1,023,432 1,023,432 1,023,432 810,397 750,802 758,661 21.85%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.17% 5.62% -1.35% -7.93% -45.58% -42.88% -62.47% -
ROE -0.43% 2.98% -0.64% -4.20% -30.55% -21.56% -27.31% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.83 16.91 16.25 16.16 22.05 24.42 23.33 -19.61%
EPS -0.10 0.93 -0.20 -1.20 -9.70 -10.13 -14.20 -96.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.32 0.32 0.32 0.47 0.52 -27.71%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.98 16.11 15.49 15.40 16.64 17.07 16.48 -2.03%
EPS -0.13 0.94 -0.20 -1.28 -7.38 -7.08 -10.03 -94.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3038 0.3145 0.3049 0.3049 0.2415 0.3286 0.3673 -11.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.18 0.135 0.12 0.125 0.135 0.13 0.16 -
P/RPS 1.07 0.80 0.74 0.77 0.61 0.53 0.69 34.08%
P/EPS -130.26 13.71 -58.43 -9.31 -1.38 -1.28 -1.13 2289.26%
EY -0.77 7.29 -1.71 -10.74 -72.42 -77.95 -88.75 -95.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.38 0.39 0.42 0.28 0.31 48.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 25/02/14 28/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.21 0.13 0.125 0.125 0.115 0.165 0.135 -
P/RPS 1.25 0.77 0.77 0.77 0.52 0.68 0.58 67.08%
P/EPS -151.97 13.20 -60.86 -9.31 -1.18 -1.63 -0.95 2874.35%
EY -0.66 7.57 -1.64 -10.74 -85.02 -61.41 -105.19 -96.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.39 0.39 0.39 0.36 0.35 0.26 86.40%

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