[OLYMPIA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -125.43%
YoY- 28.38%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 128,951 97,469 71,105 38,882 227,406 191,659 80,434 36.78%
PBT 9,260 -16,328 -8,949 -1,290 23,554 29,732 37,288 -60.32%
Tax -7,076 -2,852 -3,262 -1,816 -11,080 -7,452 -7,353 -2.51%
NP 2,184 -19,180 -12,211 -3,106 12,474 22,280 29,935 -82.40%
-
NP to SH 2,641 -19,140 -12,335 -3,324 13,070 22,780 30,348 -80.21%
-
Tax Rate 76.41% - - - 47.04% 25.06% 19.72% -
Total Cost 126,767 116,649 83,316 41,988 214,932 169,379 50,499 84.19%
-
Net Worth 388,904 358,201 368,435 378,669 347,966 358,201 385,636 0.56%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 388,904 358,201 368,435 378,669 347,966 358,201 385,636 0.56%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,042,260 -1.20%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.69% -19.68% -17.17% -7.99% 5.49% 11.62% 37.22% -
ROE 0.68% -5.34% -3.35% -0.88% 3.76% 6.36% 7.87% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.60 9.52 6.95 3.80 22.22 18.73 7.72 38.41%
EPS 0.20 -1.80 -1.20 -0.30 1.30 2.20 3.00 -83.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.36 0.37 0.34 0.35 0.37 1.78%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.01 9.08 6.62 3.62 21.17 17.85 7.49 36.79%
EPS 0.25 -1.78 -1.15 -0.31 1.22 2.12 2.83 -80.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3621 0.3335 0.343 0.3526 0.324 0.3335 0.3591 0.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.075 0.09 0.095 0.105 0.125 0.105 0.12 -
P/RPS 0.60 0.95 1.37 2.76 0.56 0.56 1.55 -46.73%
P/EPS 29.06 -4.81 -7.88 -32.33 9.79 4.72 4.12 265.61%
EY 3.44 -20.78 -12.69 -3.09 10.22 21.20 24.26 -72.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.26 0.28 0.37 0.30 0.32 -26.79%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 24/11/15 27/08/15 -
Price 0.095 0.075 0.09 0.10 0.105 0.125 0.095 -
P/RPS 0.75 0.79 1.30 2.63 0.47 0.67 1.23 -27.98%
P/EPS 36.81 -4.01 -7.47 -30.79 8.22 5.62 3.26 399.62%
EY 2.72 -24.94 -13.39 -3.25 12.16 17.81 30.65 -79.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.25 0.27 0.31 0.36 0.26 -2.56%

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