[OLYMPIA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -294.84%
YoY- 53.19%
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 145,901 94,165 46,680 226,900 175,821 93,975 46,431 114.38%
PBT -23,423 23,811 -32,141 9,057 2,294 -3,474 -1,501 523.42%
Tax -486 -47,236 597 -13,049 -2,241 -334 -308 35.49%
NP -23,909 -23,425 -31,544 -3,992 53 -3,808 -1,809 458.12%
-
NP to SH -21,550 -21,526 -29,578 -5,970 -1,512 -3,566 -1,161 599.79%
-
Tax Rate - 198.38% - 144.08% 97.69% - - -
Total Cost 169,810 117,590 78,224 230,892 175,768 97,783 48,240 131.22%
-
Net Worth 584,928 599,652 599,343 634,312 650,160 634,747 522,449 7.81%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 584,928 599,652 599,343 634,312 650,160 634,747 522,449 7.81%
NOSH 769,642 768,785 778,368 746,249 755,999 713,200 580,499 20.66%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -16.39% -24.88% -67.57% -1.76% 0.03% -4.05% -3.90% -
ROE -3.68% -3.59% -4.94% -0.94% -0.23% -0.56% -0.22% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.96 12.25 6.00 30.41 23.26 13.18 8.00 77.66%
EPS -2.80 -2.80 -3.80 -0.80 -0.20 -0.50 -0.20 479.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.77 0.85 0.86 0.89 0.90 -10.65%
Adjusted Per Share Value based on latest NOSH - 742,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.26 9.20 4.56 22.17 17.18 9.18 4.54 114.32%
EPS -2.11 -2.10 -2.89 -0.58 -0.15 -0.35 -0.11 615.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5715 0.5859 0.5856 0.6198 0.6353 0.6202 0.5105 7.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.23 0.25 0.22 0.31 0.41 0.28 0.22 -
P/RPS 1.21 2.04 3.67 1.02 1.76 2.12 2.75 -42.12%
P/EPS -8.21 -8.93 -5.79 -38.75 -205.00 -56.00 -110.00 -82.24%
EY -12.17 -11.20 -17.27 -2.58 -0.49 -1.79 -0.91 462.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.29 0.36 0.48 0.31 0.24 16.02%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 25/11/11 24/08/11 26/05/11 23/02/11 23/11/10 -
Price 0.19 0.25 0.25 0.25 0.31 0.43 0.22 -
P/RPS 1.00 2.04 4.17 0.82 1.33 3.26 2.75 -49.02%
P/EPS -6.79 -8.93 -6.58 -31.25 -155.00 -86.00 -110.00 -84.35%
EY -14.74 -11.20 -15.20 -3.20 -0.65 -1.16 -0.91 539.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.32 0.29 0.36 0.48 0.24 2.75%

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