[OLYMPIA] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 427.98%
YoY- 324.32%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 28,289 89,300 31,693 31,482 30,118 32,223 38,882 -19.09%
PBT -669 17,832 -151 25,588 -7,281 -7,659 -1,290 -35.42%
Tax -214 -4,218 -450 -4,224 476 -1,446 -1,816 -75.93%
NP -883 13,614 -601 21,364 -6,805 -9,105 -3,106 -56.73%
-
NP to SH -793 13,634 -746 21,781 -6,641 -9,011 -3,324 -61.50%
-
Tax Rate - 23.65% - 16.51% - - - -
Total Cost 29,172 75,686 32,294 10,118 36,923 41,328 41,988 -21.53%
-
Net Worth 399,138 399,138 378,669 388,904 358,201 368,435 378,669 3.56%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 399,138 399,138 378,669 388,904 358,201 368,435 378,669 3.56%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -3.12% 15.25% -1.90% 67.86% -22.59% -28.26% -7.99% -
ROE -0.20% 3.42% -0.20% 5.60% -1.85% -2.45% -0.88% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.76 8.73 3.10 3.08 2.94 3.15 3.80 -19.18%
EPS -0.10 1.30 -0.10 2.10 -0.80 -0.90 -0.30 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.37 0.38 0.35 0.36 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.76 8.73 3.10 3.08 2.94 3.15 3.80 -19.18%
EPS -0.10 1.30 -0.10 2.10 -0.80 -0.90 -0.30 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.37 0.38 0.35 0.36 0.37 3.56%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.135 0.135 0.145 0.075 0.09 0.095 0.105 -
P/RPS 4.88 1.55 4.68 2.44 3.06 3.02 2.76 46.16%
P/EPS -174.23 10.13 -198.92 3.52 -13.87 -10.79 -32.33 207.06%
EY -0.57 9.87 -0.50 28.38 -7.21 -9.27 -3.09 -67.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.39 0.20 0.26 0.26 0.28 16.02%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 23/05/17 28/02/17 29/11/16 30/08/16 27/05/16 -
Price 0.125 0.125 0.15 0.095 0.075 0.09 0.10 -
P/RPS 4.52 1.43 4.84 3.09 2.55 2.86 2.63 43.43%
P/EPS -161.32 9.38 -205.78 4.46 -11.56 -10.22 -30.79 201.35%
EY -0.62 10.66 -0.49 22.40 -8.65 -9.78 -3.25 -66.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.41 0.25 0.21 0.25 0.27 11.98%

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