[OLYMPIA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 130.54%
YoY- 133.67%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 251,967 176,229 105,026 50,054 327,874 244,737 168,503 30.86%
PBT -5,135 -39,820 -833 2,861 -7,605 -43,804 -36,591 -73.09%
Tax -10,417 -4,048 -1,850 -603 -5,543 -1,623 -2,041 197.32%
NP -15,552 -43,868 -2,683 2,258 -13,148 -45,427 -38,632 -45.57%
-
NP to SH -12,755 -41,074 438 4,042 -13,234 -42,404 -35,875 -49.90%
-
Tax Rate - - - 21.08% - - - -
Total Cost 267,519 220,097 107,709 47,796 341,022 290,164 207,135 18.65%
-
Net Worth 714,695 692,172 407,339 751,812 723,977 636,059 644,285 7.17%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 714,695 692,172 407,339 751,812 723,977 636,059 644,285 7.17%
NOSH 760,314 760,629 437,999 808,400 778,470 731,103 732,142 2.55%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -6.17% -24.89% -2.55% 4.51% -4.01% -18.56% -22.93% -
ROE -1.78% -5.93% 0.11% 0.54% -1.83% -6.67% -5.57% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.14 23.17 23.98 6.19 42.12 33.48 23.02 27.58%
EPS -1.70 -5.40 0.10 0.50 -1.70 -5.80 -4.90 -50.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.93 0.93 0.93 0.87 0.88 4.50%
Adjusted Per Share Value based on latest NOSH - 808,400
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.46 16.41 9.78 4.66 30.53 22.79 15.69 30.85%
EPS -1.19 -3.82 0.04 0.38 -1.23 -3.95 -3.34 -49.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6655 0.6445 0.3793 0.70 0.6741 0.5922 0.5999 7.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.22 0.22 0.24 0.25 0.23 0.20 -
P/RPS 0.66 0.95 0.92 3.88 0.59 0.69 0.87 -16.86%
P/EPS -13.11 -4.07 220.00 48.00 -14.71 -3.97 -4.08 118.21%
EY -7.63 -24.55 0.45 2.08 -6.80 -25.22 -24.50 -54.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.24 0.26 0.27 0.26 0.23 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 21/05/10 03/02/10 19/11/09 28/08/09 29/05/09 25/02/09 -
Price 0.22 0.25 0.23 0.22 0.25 0.23 0.19 -
P/RPS 0.66 1.08 0.96 3.55 0.59 0.69 0.83 -14.20%
P/EPS -13.11 -4.63 230.00 44.00 -14.71 -3.97 -3.88 125.67%
EY -7.63 -21.60 0.43 2.27 -6.80 -25.22 -25.79 -55.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.25 0.24 0.27 0.26 0.22 3.01%

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