[OLYMPIA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -35.24%
YoY- -388.17%
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 137,523 88,506 43,340 190,902 145,901 94,165 46,680 105.37%
PBT -54,232 -51,255 -18,332 -27,015 -23,423 23,811 -32,141 41.68%
Tax -4,737 -4,034 -1,962 -4,403 -486 -47,236 597 -
NP -58,969 -55,289 -20,294 -31,418 -23,909 -23,425 -31,544 51.69%
-
NP to SH -57,061 -53,865 -19,835 -29,144 -21,550 -21,526 -29,578 54.90%
-
Tax Rate - - - - - 198.38% - -
Total Cost 196,492 143,795 63,634 222,320 169,810 117,590 78,224 84.68%
-
Net Worth 352,877 394,504 396,699 427,460 584,928 599,652 599,343 -29.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 352,877 394,504 396,699 427,460 584,928 599,652 599,343 -29.72%
NOSH 750,802 758,661 762,884 777,199 769,642 768,785 778,368 -2.37%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -42.88% -62.47% -46.83% -16.46% -16.39% -24.88% -67.57% -
ROE -16.17% -13.65% -5.00% -6.82% -3.68% -3.59% -4.94% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.32 11.67 5.68 24.56 18.96 12.25 6.00 110.32%
EPS -7.60 -7.10 -2.60 -3.80 -2.80 -2.80 -3.80 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.52 0.52 0.55 0.76 0.78 0.77 -28.02%
Adjusted Per Share Value based on latest NOSH - 807,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.80 8.24 4.04 17.77 13.58 8.77 4.35 105.20%
EPS -5.31 -5.02 -1.85 -2.71 -2.01 -2.00 -2.75 55.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3286 0.3673 0.3694 0.398 0.5446 0.5583 0.558 -29.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.13 0.16 0.19 0.19 0.23 0.25 0.22 -
P/RPS 0.71 1.37 3.34 0.77 1.21 2.04 3.67 -66.51%
P/EPS -1.71 -2.25 -7.31 -5.07 -8.21 -8.93 -5.79 -55.61%
EY -58.46 -44.38 -13.68 -19.74 -12.17 -11.20 -17.27 125.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.37 0.35 0.30 0.32 0.29 -2.31%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 -
Price 0.165 0.135 0.17 0.19 0.19 0.25 0.25 -
P/RPS 0.90 1.16 2.99 0.77 1.00 2.04 4.17 -63.98%
P/EPS -2.17 -1.90 -6.54 -5.07 -6.79 -8.93 -6.58 -52.23%
EY -46.06 -52.59 -15.29 -19.74 -14.74 -11.20 -15.20 109.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.33 0.35 0.25 0.32 0.32 6.15%

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