[OLYMPIA] QoQ Annualized Quarter Result on 31-Dec-2014

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014
Profit Trend
QoQ-0.0%
YoY- 26.87%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 164,279 80,434 177,840 187,178 187,178 171,580 173,065 -3.41%
PBT 25,484 37,288 -10,232 3,128 3,128 3,281 13,524 52.50%
Tax -6,387 -7,353 -8,828 -5,311 -5,311 -5,282 -3,793 41.49%
NP 19,097 29,935 -19,060 -2,182 -2,182 -2,001 9,730 56.69%
-
NP to SH 19,525 30,348 -18,564 -1,537 -1,537 -1,409 10,077 55.35%
-
Tax Rate 25.06% 19.72% - 169.79% 169.79% 160.99% 28.05% -
Total Cost 145,182 50,499 196,900 189,361 189,361 173,581 163,334 -7.54%
-
Net Worth 358,201 385,636 317,263 317,263 334,719 326,293 337,732 3.99%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 358,201 385,636 317,263 317,263 334,719 326,293 337,732 3.99%
NOSH 1,023,432 1,042,260 1,023,432 1,023,432 1,045,999 1,019,666 1,023,432 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.62% 37.22% -10.72% -1.17% -1.17% -1.17% 5.62% -
ROE 5.45% 7.87% -5.85% -0.48% -0.46% -0.43% 2.98% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.05 7.72 17.38 18.29 17.89 16.83 16.91 -3.41%
EPS 1.89 3.00 -2.00 -0.11 -0.11 -0.10 0.93 60.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.37 0.31 0.31 0.32 0.32 0.33 3.99%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.05 7.86 17.38 18.29 18.29 16.77 16.91 -3.41%
EPS 1.89 2.97 -2.00 -0.11 -0.15 -0.14 0.93 60.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.3768 0.31 0.31 0.3271 0.3188 0.33 3.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.105 0.12 0.135 0.135 0.20 0.18 0.135 -
P/RPS 0.65 1.55 0.78 0.74 1.12 1.07 0.80 -12.91%
P/EPS 5.50 4.12 -7.44 -89.89 -136.10 -130.26 13.71 -45.57%
EY 18.17 24.26 -13.44 -1.11 -0.73 -0.77 7.29 83.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.44 0.44 0.63 0.56 0.41 -18.78%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 21/05/14 -
Price 0.125 0.095 0.13 0.14 0.16 0.21 0.13 -
P/RPS 0.78 1.23 0.75 0.77 0.89 1.25 0.77 0.86%
P/EPS 6.55 3.26 -7.17 -93.22 -108.88 -151.97 13.20 -37.29%
EY 15.26 30.65 -13.95 -1.07 -0.92 -0.66 7.57 59.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.26 0.42 0.45 0.50 0.66 0.39 -5.19%

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