[OLYMPIA] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 29.38%
YoY- -164.78%
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 166,318 165,432 178,686 183,364 177,012 173,360 190,902 -8.75%
PBT -704 -11,956 -73,146 -72,309 -102,510 -73,328 -27,015 -91.15%
Tax -1,544 -1,168 -8,304 -6,316 -8,068 -7,848 -4,403 -50.17%
NP -2,248 -13,124 -81,450 -78,625 -110,578 -81,176 -31,418 -82.68%
-
NP to SH -2,102 -13,744 -79,234 -76,081 -107,730 -79,340 -29,144 -82.58%
-
Tax Rate - - - - - - - -
Total Cost 168,566 178,556 260,136 261,989 287,590 254,536 222,320 -16.80%
-
Net Worth 327,498 327,498 259,327 352,877 394,504 396,699 427,460 -16.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 327,498 327,498 259,327 352,877 394,504 396,699 427,460 -16.23%
NOSH 1,023,432 1,023,432 810,397 750,802 758,661 762,884 777,199 20.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.35% -7.93% -45.58% -42.88% -62.47% -46.83% -16.46% -
ROE -0.64% -4.20% -30.55% -21.56% -27.31% -20.00% -6.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.25 16.16 22.05 24.42 23.33 22.72 24.56 -24.01%
EPS -0.20 -1.20 -9.70 -10.13 -14.20 -10.40 -3.80 -85.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.47 0.52 0.52 0.55 -30.23%
Adjusted Per Share Value based on latest NOSH - 798,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.25 16.16 17.46 17.92 17.30 16.94 18.65 -8.75%
EPS -0.20 -1.20 -7.74 -7.43 -10.53 -7.75 -2.85 -82.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.2534 0.3448 0.3855 0.3876 0.4177 -16.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.12 0.125 0.135 0.13 0.16 0.19 0.19 -
P/RPS 0.74 0.77 0.61 0.53 0.69 0.84 0.77 -2.60%
P/EPS -58.43 -9.31 -1.38 -1.28 -1.13 -1.83 -5.07 407.94%
EY -1.71 -10.74 -72.42 -77.95 -88.75 -54.74 -19.74 -80.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.42 0.28 0.31 0.37 0.35 5.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.125 0.125 0.115 0.165 0.135 0.17 0.19 -
P/RPS 0.77 0.77 0.52 0.68 0.58 0.75 0.77 0.00%
P/EPS -60.86 -9.31 -1.18 -1.63 -0.95 -1.63 -5.07 421.89%
EY -1.64 -10.74 -85.02 -61.41 -105.19 -61.18 -19.74 -80.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.36 0.35 0.26 0.33 0.35 7.45%

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