[OLYMPIA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -40.28%
YoY- -14.97%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 65,822 45,051 24,043 86,396 63,664 41,768 21,269 112.21%
PBT -12,357 -6,977 -1,497 -13,566 -9,108 -7,102 -4,095 108.68%
Tax -38 0 0 699 -294 -194 -194 -66.23%
NP -12,395 -6,977 -1,497 -12,867 -9,402 -7,296 -4,289 102.75%
-
NP to SH -12,390 -6,975 -1,496 -13,213 -9,419 -7,314 -4,288 102.73%
-
Tax Rate - - - - - - - -
Total Cost 78,217 52,028 25,540 99,263 73,066 49,064 25,558 110.64%
-
Net Worth 337,732 347,966 347,966 347,966 358,201 358,201 358,201 -3.84%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 337,732 347,966 347,966 347,966 358,201 358,201 358,201 -3.84%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -18.83% -15.49% -6.23% -14.89% -14.77% -17.47% -20.17% -
ROE -3.67% -2.00% -0.43% -3.80% -2.63% -2.04% -1.20% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.43 4.40 2.35 8.44 6.22 4.08 2.08 112.06%
EPS -1.20 -0.70 -0.10 -1.30 -0.90 -0.70 -0.40 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.34 0.35 0.35 0.35 -3.84%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.43 4.40 2.35 8.44 6.22 4.08 2.08 112.06%
EPS -1.20 -0.70 -0.10 -1.30 -0.90 -0.70 -0.40 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.34 0.34 0.35 0.35 0.35 -3.84%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.08 0.08 0.08 0.075 0.07 0.065 0.075 -
P/RPS 1.24 1.82 3.41 0.89 1.13 1.59 3.61 -50.92%
P/EPS -6.61 -11.74 -54.73 -5.81 -7.61 -9.10 -17.90 -48.49%
EY -15.13 -8.52 -1.83 -17.21 -13.15 -10.99 -5.59 94.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.24 0.22 0.20 0.19 0.21 9.30%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 30/08/23 25/05/23 24/02/23 23/11/22 30/08/22 25/05/22 -
Price 0.075 0.075 0.075 0.08 0.07 0.08 0.075 -
P/RPS 1.17 1.70 3.19 0.95 1.13 1.96 3.61 -52.78%
P/EPS -6.20 -11.00 -51.31 -6.20 -7.61 -11.19 -17.90 -50.64%
EY -16.14 -9.09 -1.95 -16.14 -13.15 -8.93 -5.59 102.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.22 0.24 0.20 0.23 0.21 6.24%

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