[OLYMPIA] QoQ Quarter Result on 30-Sep-2014

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- 53.35%
YoY- -21.77%
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 35,974 44,460 39,266 38,239 41,783 46,640 41,801 -9.54%
PBT 39,846 -2,558 -1,320 -3,315 -6,863 10,495 2,637 514.24%
Tax -5,146 -2,207 -515 -878 -2,437 -2,073 -480 388.32%
NP 34,700 -4,765 -1,835 -4,193 -9,300 8,422 2,157 540.51%
-
NP to SH 34,989 -4,641 -2,192 -4,184 -8,968 8,609 2,385 502.23%
-
Tax Rate 12.91% - - - - 19.75% 18.20% -
Total Cost 1,274 49,225 41,101 42,432 51,083 38,218 39,644 -89.95%
-
Net Worth 347,966 317,263 317,263 327,498 339,743 337,732 327,498 4.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 347,966 317,263 317,263 327,498 339,743 337,732 327,498 4.13%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,061,700 1,023,432 1,023,432 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 96.46% -10.72% -4.67% -10.97% -22.26% 18.06% 5.16% -
ROE 10.06% -1.46% -0.69% -1.28% -2.64% 2.55% 0.73% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.52 4.34 3.84 3.74 3.94 4.56 4.08 -9.39%
EPS 3.40 -0.45 -0.21 -0.40 -0.90 0.80 0.20 564.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.31 0.31 0.32 0.32 0.33 0.32 4.13%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 3.52 4.34 3.84 3.74 4.08 4.56 4.08 -9.39%
EPS 3.40 -0.45 -0.21 -0.40 -0.88 0.80 0.20 564.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.31 0.31 0.32 0.332 0.33 0.32 4.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.12 0.135 0.135 0.20 0.18 0.135 0.12 -
P/RPS 3.41 3.11 3.52 5.35 4.57 2.96 2.94 10.42%
P/EPS 3.51 -29.77 -63.03 -48.92 -21.31 16.05 51.49 -83.39%
EY 28.49 -3.36 -1.59 -2.04 -4.69 6.23 1.94 502.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.44 0.63 0.56 0.41 0.38 -5.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 21/05/14 25/02/14 -
Price 0.095 0.13 0.14 0.16 0.21 0.13 0.125 -
P/RPS 2.70 2.99 3.65 4.28 5.34 2.85 3.06 -8.02%
P/EPS 2.78 -28.67 -65.37 -39.14 -24.86 15.45 53.64 -86.17%
EY 35.99 -3.49 -1.53 -2.56 -4.02 6.47 1.86 624.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.45 0.50 0.66 0.39 0.39 -19.86%

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