[OLYMPIA] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 27.66%
YoY- -3865.61%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 66,556 70,120 74,300 78,305 64,306 110,756 125,018 -34.33%
PBT -10,752 -6,768 -30,524 -37,526 -52,304 -8,476 -18,569 -30.55%
Tax -96 -192 2,077 2,465 3,842 -1,488 -4,090 -91.82%
NP -10,848 -6,960 -28,447 -35,061 -48,462 -9,964 -22,659 -38.82%
-
NP to SH -10,844 -6,956 -28,442 -35,056 -48,458 -9,960 -22,763 -39.03%
-
Tax Rate - - - - - - - -
Total Cost 77,404 77,080 102,747 113,366 112,768 120,720 147,677 -35.01%
-
Net Worth 368,435 378,669 378,669 378,669 378,669 399,138 419,607 -8.31%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 368,435 378,669 378,669 378,669 378,669 399,138 419,607 -8.31%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -16.30% -9.93% -38.29% -44.78% -75.36% -9.00% -18.12% -
ROE -2.94% -1.84% -7.51% -9.26% -12.80% -2.50% -5.42% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.50 6.85 7.26 7.65 6.28 10.82 12.22 -34.37%
EPS -1.00 -0.80 -2.80 -3.47 -4.80 -0.80 -2.20 -40.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.37 0.37 0.39 0.41 -8.31%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 6.50 6.85 7.26 7.65 6.28 10.82 12.22 -34.37%
EPS -1.00 -0.80 -2.80 -3.47 -4.80 -0.80 -2.20 -40.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.37 0.37 0.39 0.41 -8.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.105 0.10 0.09 0.09 0.09 0.065 0.11 -
P/RPS 1.61 1.46 1.24 1.18 1.43 0.60 0.90 47.41%
P/EPS -9.91 -14.71 -3.24 -2.63 -1.90 -6.68 -4.95 58.91%
EY -10.09 -6.80 -30.88 -38.06 -52.61 -14.97 -20.22 -37.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.24 0.24 0.24 0.17 0.27 4.88%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 25/05/21 29/03/21 30/11/20 28/08/20 29/06/20 28/02/20 -
Price 0.10 0.10 0.10 0.085 0.10 0.09 0.09 -
P/RPS 1.54 1.46 1.38 1.11 1.59 0.83 0.74 63.07%
P/EPS -9.44 -14.71 -3.60 -2.48 -2.11 -9.25 -4.05 75.88%
EY -10.60 -6.80 -27.79 -40.30 -47.35 -10.81 -24.71 -43.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.23 0.27 0.23 0.22 17.45%

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