[OLYMPIA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -8.51%
YoY- -3865.61%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 33,278 17,530 74,300 58,729 32,153 27,689 125,018 -58.65%
PBT -5,376 -1,692 -30,524 -28,145 -26,152 -2,119 -18,569 -56.26%
Tax -48 -48 2,077 1,849 1,921 -372 -4,090 -94.84%
NP -5,424 -1,740 -28,447 -26,296 -24,231 -2,491 -22,659 -61.48%
-
NP to SH -5,422 -1,739 -28,442 -26,292 -24,229 -2,490 -22,763 -61.60%
-
Tax Rate - - - - - - - -
Total Cost 38,702 19,270 102,747 85,025 56,384 30,180 147,677 -59.08%
-
Net Worth 368,435 378,669 378,669 378,669 378,669 399,138 419,607 -8.31%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 368,435 378,669 378,669 378,669 378,669 399,138 419,607 -8.31%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -16.30% -9.93% -38.29% -44.78% -75.36% -9.00% -18.12% -
ROE -1.47% -0.46% -7.51% -6.94% -6.40% -0.62% -5.42% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.25 1.71 7.26 5.74 3.14 2.71 12.22 -58.67%
EPS -0.50 -0.20 -2.80 -2.60 -2.40 -0.20 -2.20 -62.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.37 0.37 0.39 0.41 -8.31%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 3.25 1.71 7.26 5.74 3.14 2.71 12.22 -58.67%
EPS -0.50 -0.20 -2.80 -2.60 -2.40 -0.20 -2.20 -62.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.37 0.37 0.37 0.39 0.41 -8.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.105 0.10 0.09 0.09 0.09 0.065 0.11 -
P/RPS 3.23 5.84 1.24 1.57 2.86 2.40 0.90 134.59%
P/EPS -19.82 -58.85 -3.24 -3.50 -3.80 -26.72 -4.95 152.36%
EY -5.05 -1.70 -30.88 -28.54 -26.30 -3.74 -20.22 -60.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.24 0.24 0.24 0.17 0.27 4.88%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 25/05/21 29/03/21 30/11/20 28/08/20 29/06/20 28/02/20 -
Price 0.10 0.10 0.10 0.085 0.10 0.09 0.09 -
P/RPS 3.08 5.84 1.38 1.48 3.18 3.33 0.74 158.97%
P/EPS -18.88 -58.85 -3.60 -3.31 -4.22 -36.99 -4.05 179.32%
EY -5.30 -1.70 -27.79 -30.22 -23.67 -2.70 -24.71 -64.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.27 0.23 0.27 0.23 0.22 17.45%

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