[OLYMPIA] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 56.24%
YoY- -1216.59%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 74,300 78,305 64,306 110,756 125,018 121,618 122,414 -28.20%
PBT -30,524 -37,526 -52,304 -8,476 -18,569 729 1,994 -
Tax 2,077 2,465 3,842 -1,488 -4,090 -1,466 -3,382 -
NP -28,447 -35,061 -48,462 -9,964 -22,659 -737 -1,388 642.09%
-
NP to SH -28,442 -35,056 -48,458 -9,960 -22,763 -884 -1,388 642.00%
-
Tax Rate - - - - - 201.10% 169.61% -
Total Cost 102,747 113,366 112,768 120,720 147,677 122,355 123,802 -11.63%
-
Net Worth 378,669 378,669 378,669 399,138 419,607 409,372 409,372 -5.04%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 378,669 378,669 378,669 399,138 419,607 409,372 409,372 -5.04%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -38.29% -44.78% -75.36% -9.00% -18.12% -0.61% -1.13% -
ROE -7.51% -9.26% -12.80% -2.50% -5.42% -0.22% -0.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 7.26 7.65 6.28 10.82 12.22 11.88 11.96 -28.19%
EPS -2.80 -3.47 -4.80 -0.80 -2.20 -0.13 -0.20 476.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.37 0.39 0.41 0.40 0.40 -5.04%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.92 7.29 5.99 10.31 11.64 11.32 11.40 -28.19%
EPS -2.65 -3.26 -4.51 -0.93 -2.12 -0.08 -0.13 639.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.3526 0.3716 0.3907 0.3812 0.3812 -5.04%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.09 0.09 0.09 0.065 0.11 0.105 0.125 -
P/RPS 1.24 1.18 1.43 0.60 0.90 0.88 1.05 11.66%
P/EPS -3.24 -2.63 -1.90 -6.68 -4.95 -121.56 -92.17 -89.15%
EY -30.88 -38.06 -52.61 -14.97 -20.22 -0.82 -1.08 825.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.24 0.17 0.27 0.26 0.31 -15.62%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 29/03/21 30/11/20 28/08/20 29/06/20 28/02/20 26/11/19 26/08/19 -
Price 0.10 0.085 0.10 0.09 0.09 0.10 0.11 -
P/RPS 1.38 1.11 1.59 0.83 0.74 0.84 0.92 30.87%
P/EPS -3.60 -2.48 -2.11 -9.25 -4.05 -115.77 -81.11 -87.34%
EY -27.79 -40.30 -47.35 -10.81 -24.71 -0.86 -1.23 691.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.27 0.23 0.22 0.25 0.28 -2.38%

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