[OLYMPIA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -395.44%
YoY- -2447.63%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 190,902 145,901 94,165 46,680 226,900 175,821 93,975 60.46%
PBT -27,015 -23,423 23,811 -32,141 9,057 2,294 -3,474 293.00%
Tax -4,403 -486 -47,236 597 -13,049 -2,241 -334 458.92%
NP -31,418 -23,909 -23,425 -31,544 -3,992 53 -3,808 308.83%
-
NP to SH -29,144 -21,550 -21,526 -29,578 -5,970 -1,512 -3,566 306.25%
-
Tax Rate - - 198.38% - 144.08% 97.69% - -
Total Cost 222,320 169,810 117,590 78,224 230,892 175,768 97,783 72.99%
-
Net Worth 427,460 584,928 599,652 599,343 634,312 650,160 634,747 -23.18%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 427,460 584,928 599,652 599,343 634,312 650,160 634,747 -23.18%
NOSH 777,199 769,642 768,785 778,368 746,249 755,999 713,200 5.90%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -16.46% -16.39% -24.88% -67.57% -1.76% 0.03% -4.05% -
ROE -6.82% -3.68% -3.59% -4.94% -0.94% -0.23% -0.56% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.56 18.96 12.25 6.00 30.41 23.26 13.18 51.48%
EPS -3.80 -2.80 -2.80 -3.80 -0.80 -0.20 -0.50 287.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.76 0.78 0.77 0.85 0.86 0.89 -27.46%
Adjusted Per Share Value based on latest NOSH - 778,368
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 17.77 13.58 8.77 4.35 21.13 16.37 8.75 60.43%
EPS -2.71 -2.01 -2.00 -2.75 -0.56 -0.14 -0.33 307.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.398 0.5446 0.5583 0.558 0.5906 0.6054 0.591 -23.18%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.19 0.23 0.25 0.22 0.31 0.41 0.28 -
P/RPS 0.77 1.21 2.04 3.67 1.02 1.76 2.12 -49.12%
P/EPS -5.07 -8.21 -8.93 -5.79 -38.75 -205.00 -56.00 -79.86%
EY -19.74 -12.17 -11.20 -17.27 -2.58 -0.49 -1.79 396.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.32 0.29 0.36 0.48 0.31 8.43%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 26/05/11 23/02/11 -
Price 0.19 0.19 0.25 0.25 0.25 0.31 0.43 -
P/RPS 0.77 1.00 2.04 4.17 0.82 1.33 3.26 -61.82%
P/EPS -5.07 -6.79 -8.93 -6.58 -31.25 -155.00 -86.00 -84.87%
EY -19.74 -14.74 -11.20 -15.20 -3.20 -0.65 -1.16 562.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.32 0.32 0.29 0.36 0.48 -19.00%

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