[OLYMPIA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -9477.63%
YoY- 3.14%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 93,975 46,431 251,967 176,229 105,026 50,054 327,874 -56.42%
PBT -3,474 -1,501 -5,135 -39,820 -833 2,861 -7,605 -40.60%
Tax -334 -308 -10,417 -4,048 -1,850 -603 -5,543 -84.55%
NP -3,808 -1,809 -15,552 -43,868 -2,683 2,258 -13,148 -56.12%
-
NP to SH -3,566 -1,161 -12,755 -41,074 438 4,042 -13,234 -58.18%
-
Tax Rate - - - - - 21.08% - -
Total Cost 97,783 48,240 267,519 220,097 107,709 47,796 341,022 -56.41%
-
Net Worth 634,747 522,449 714,695 692,172 407,339 751,812 723,977 -8.37%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 634,747 522,449 714,695 692,172 407,339 751,812 723,977 -8.37%
NOSH 713,200 580,499 760,314 760,629 437,999 808,400 778,470 -5.65%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -4.05% -3.90% -6.17% -24.89% -2.55% 4.51% -4.01% -
ROE -0.56% -0.22% -1.78% -5.93% 0.11% 0.54% -1.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.18 8.00 33.14 23.17 23.98 6.19 42.12 -53.81%
EPS -0.50 -0.20 -1.70 -5.40 0.10 0.50 -1.70 -55.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.94 0.91 0.93 0.93 0.93 -2.88%
Adjusted Per Share Value based on latest NOSH - 754,763
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.18 4.54 24.62 17.22 10.26 4.89 32.04 -56.43%
EPS -0.35 -0.11 -1.25 -4.01 0.04 0.39 -1.29 -57.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6202 0.5105 0.6983 0.6763 0.398 0.7346 0.7074 -8.37%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.22 0.22 0.22 0.22 0.24 0.25 -
P/RPS 2.12 2.75 0.66 0.95 0.92 3.88 0.59 134.05%
P/EPS -56.00 -110.00 -13.11 -4.07 220.00 48.00 -14.71 143.21%
EY -1.79 -0.91 -7.63 -24.55 0.45 2.08 -6.80 -58.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.23 0.24 0.24 0.26 0.27 9.61%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 27/08/10 21/05/10 03/02/10 19/11/09 28/08/09 -
Price 0.43 0.22 0.22 0.25 0.23 0.22 0.25 -
P/RPS 3.26 2.75 0.66 1.08 0.96 3.55 0.59 211.57%
P/EPS -86.00 -110.00 -13.11 -4.63 230.00 44.00 -14.71 223.48%
EY -1.16 -0.91 -7.63 -21.60 0.43 2.27 -6.80 -69.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.24 0.23 0.27 0.25 0.24 0.27 46.59%

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