[OLYMPIA] QoQ Quarter Result on 31-Mar-2009 [#3]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 72.65%
YoY- -122.92%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 54,972 50,054 83,137 76,234 68,799 99,704 88,205 -26.97%
PBT -3,694 2,861 34,006 -7,213 -24,469 -12,122 12,319 -
Tax -1,247 -603 -1,727 418 40 -2,081 -2,191 -31.25%
NP -4,941 2,258 32,279 -6,795 -24,429 -14,203 10,128 -
-
NP to SH -3,604 4,042 29,170 -6,529 -23,870 -12,005 10,606 -
-
Tax Rate - 21.08% 5.08% - - - 17.79% -
Total Cost 59,913 47,796 50,858 83,029 93,228 113,907 78,077 -16.14%
-
Net Worth 670,344 751,812 695,592 631,136 636,533 682,784 717,394 -4.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 670,344 751,812 695,592 631,136 636,533 682,784 717,394 -4.40%
NOSH 720,800 808,400 747,948 725,444 723,333 750,312 696,500 2.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -8.99% 4.51% 38.83% -8.91% -35.51% -14.25% 11.48% -
ROE -0.54% 0.54% 4.19% -1.03% -3.75% -1.76% 1.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.63 6.19 11.12 10.51 9.51 13.29 12.66 -28.58%
EPS -0.50 0.50 3.90 -0.90 -3.30 -1.60 1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.93 0.87 0.88 0.91 1.03 -6.56%
Adjusted Per Share Value based on latest NOSH - 725,444
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.37 4.89 8.12 7.45 6.72 9.74 8.62 -26.99%
EPS -0.35 0.39 2.85 -0.64 -2.33 -1.17 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.7346 0.6797 0.6167 0.622 0.6672 0.701 -4.41%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.24 0.25 0.23 0.20 0.37 0.45 -
P/RPS 2.88 3.88 2.25 2.19 2.10 2.78 3.55 -12.98%
P/EPS -44.00 48.00 6.41 -25.56 -6.06 -23.13 29.55 -
EY -2.27 2.08 15.60 -3.91 -16.50 -4.32 3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.26 0.23 0.41 0.44 -33.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/02/10 19/11/09 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 -
Price 0.23 0.22 0.25 0.23 0.19 0.17 0.41 -
P/RPS 3.02 3.55 2.25 2.19 2.00 1.28 3.24 -4.56%
P/EPS -46.00 44.00 6.41 -25.56 -5.76 -10.63 26.92 -
EY -2.17 2.27 15.60 -3.91 -17.37 -9.41 3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.27 0.26 0.22 0.19 0.40 -26.83%

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