[OLYMPIA] QoQ Quarter Result on 31-Dec-2014

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- 47.61%
YoY- -191.91%
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 33,720 35,974 44,460 39,266 38,239 41,783 46,640 -19.43%
PBT -2,921 39,846 -2,558 -1,320 -3,315 -6,863 10,495 -
Tax 1,295 -5,146 -2,207 -515 -878 -2,437 -2,073 -
NP -1,626 34,700 -4,765 -1,835 -4,193 -9,300 8,422 -
-
NP to SH -1,192 34,989 -4,641 -2,192 -4,184 -8,968 8,609 -
-
Tax Rate - 12.91% - - - - 19.75% -
Total Cost 35,346 1,274 49,225 41,101 42,432 51,083 38,218 -5.07%
-
Net Worth 358,201 347,966 317,263 317,263 327,498 339,743 337,732 3.99%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 358,201 347,966 317,263 317,263 327,498 339,743 337,732 3.99%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,061,700 1,023,432 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -4.82% 96.46% -10.72% -4.67% -10.97% -22.26% 18.06% -
ROE -0.33% 10.06% -1.46% -0.69% -1.28% -2.64% 2.55% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.29 3.52 4.34 3.84 3.74 3.94 4.56 -19.54%
EPS -0.10 3.40 -0.45 -0.21 -0.40 -0.90 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.31 0.31 0.32 0.32 0.33 3.99%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.29 3.52 4.34 3.84 3.74 4.08 4.56 -19.54%
EPS -0.10 3.40 -0.45 -0.21 -0.40 -0.88 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.31 0.31 0.32 0.332 0.33 3.99%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.105 0.12 0.135 0.135 0.20 0.18 0.135 -
P/RPS 3.19 3.41 3.11 3.52 5.35 4.57 2.96 5.11%
P/EPS -90.15 3.51 -29.77 -63.03 -48.92 -21.31 16.05 -
EY -1.11 28.49 -3.36 -1.59 -2.04 -4.69 6.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.44 0.44 0.63 0.56 0.41 -18.78%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 21/05/14 -
Price 0.125 0.095 0.13 0.14 0.16 0.21 0.13 -
P/RPS 3.79 2.70 2.99 3.65 4.28 5.34 2.85 20.90%
P/EPS -107.32 2.78 -28.67 -65.37 -39.14 -24.86 15.45 -
EY -0.93 35.99 -3.49 -1.53 -2.56 -4.02 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.42 0.45 0.50 0.66 0.39 -5.19%

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