[OLYMPIA] QoQ Quarter Result on 30-Sep-2015

Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- -103.41%
YoY- 71.51%
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 32,223 38,882 35,747 33,720 35,974 44,460 39,266 -12.35%
PBT -7,659 -1,290 -6,178 -2,921 39,846 -2,558 -1,320 223.24%
Tax -1,446 -1,816 -3,628 1,295 -5,146 -2,207 -515 99.15%
NP -9,105 -3,106 -9,806 -1,626 34,700 -4,765 -1,835 191.19%
-
NP to SH -9,011 -3,324 -9,710 -1,192 34,989 -4,641 -2,192 156.83%
-
Tax Rate - - - - 12.91% - - -
Total Cost 41,328 41,988 45,553 35,346 1,274 49,225 41,101 0.36%
-
Net Worth 368,435 378,669 347,966 358,201 347,966 317,263 317,263 10.49%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 368,435 378,669 347,966 358,201 347,966 317,263 317,263 10.49%
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
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -28.26% -7.99% -27.43% -4.82% 96.46% -10.72% -4.67% -
ROE -2.45% -0.88% -2.79% -0.33% 10.06% -1.46% -0.69% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.15 3.80 3.49 3.29 3.52 4.34 3.84 -12.38%
EPS -0.90 -0.30 -0.90 -0.10 3.40 -0.45 -0.21 164.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.34 0.35 0.34 0.31 0.31 10.49%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.00 3.62 3.33 3.14 3.35 4.14 3.66 -12.42%
EPS -0.84 -0.31 -0.90 -0.11 3.26 -0.43 -0.20 160.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.343 0.3526 0.324 0.3335 0.324 0.2954 0.2954 10.48%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.095 0.105 0.125 0.105 0.12 0.135 0.135 -
P/RPS 3.02 2.76 3.58 3.19 3.41 3.11 3.52 -9.71%
P/EPS -10.79 -32.33 -13.17 -90.15 3.51 -29.77 -63.03 -69.20%
EY -9.27 -3.09 -7.59 -1.11 28.49 -3.36 -1.59 224.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.37 0.30 0.35 0.44 0.44 -29.60%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 29/02/16 24/11/15 27/08/15 27/05/15 27/02/15 -
Price 0.09 0.10 0.105 0.125 0.095 0.13 0.14 -
P/RPS 2.86 2.63 3.01 3.79 2.70 2.99 3.65 -15.01%
P/EPS -10.22 -30.79 -11.07 -107.32 2.78 -28.67 -65.37 -71.01%
EY -9.78 -3.25 -9.04 -0.93 35.99 -3.49 -1.53 244.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.31 0.36 0.28 0.42 0.45 -32.44%

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