[OLYMPIA] QoQ Quarter Result on 31-Mar-2011 [#3]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 185.41%
YoY- 104.95%
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 47,485 46,680 51,079 81,846 47,544 46,431 75,739 -26.68%
PBT 8,330 -32,141 6,763 5,768 -1,973 -1,501 34,685 -61.26%
Tax -211 597 -10,808 -1,907 -26 -308 -6,369 -89.62%
NP 8,119 -31,544 -4,045 3,861 -1,999 -1,809 28,316 -56.41%
-
NP to SH 8,052 -29,578 -4,458 2,054 -2,405 -1,161 28,319 -56.66%
-
Tax Rate 2.53% - 159.81% 33.06% - - 18.36% -
Total Cost 39,366 78,224 55,124 77,985 49,543 48,240 47,423 -11.64%
-
Net Worth 628,055 599,343 631,549 588,813 713,483 522,449 709,477 -7.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 628,055 599,343 631,549 588,813 713,483 522,449 709,477 -7.78%
NOSH 805,200 778,368 742,999 684,666 801,666 580,499 754,763 4.39%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.10% -67.57% -7.92% 4.72% -4.20% -3.90% 37.39% -
ROE 1.28% -4.94% -0.71% 0.35% -0.34% -0.22% 3.99% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 5.90 6.00 6.87 11.95 5.93 8.00 10.03 -29.72%
EPS 1.00 -3.80 -0.60 0.30 -0.30 -0.20 3.70 -58.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.85 0.86 0.89 0.90 0.94 -11.66%
Adjusted Per Share Value based on latest NOSH - 684,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.42 4.35 4.76 7.62 4.43 4.32 7.05 -26.68%
EPS 0.75 -2.75 -0.42 0.19 -0.22 -0.11 2.64 -56.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5848 0.558 0.588 0.5482 0.6643 0.4865 0.6606 -7.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.22 0.31 0.41 0.28 0.22 0.22 -
P/RPS 4.24 3.67 4.51 3.43 4.72 2.75 2.19 55.15%
P/EPS 25.00 -5.79 -51.67 136.67 -93.33 -110.00 5.86 162.34%
EY 4.00 -17.27 -1.94 0.73 -1.07 -0.91 17.05 -61.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.36 0.48 0.31 0.24 0.23 24.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 26/05/11 23/02/11 23/11/10 27/08/10 -
Price 0.25 0.25 0.25 0.31 0.43 0.22 0.22 -
P/RPS 4.24 4.17 3.64 2.59 7.25 2.75 2.19 55.15%
P/EPS 25.00 -6.58 -41.67 103.33 -143.33 -110.00 5.86 162.34%
EY 4.00 -15.20 -2.40 0.97 -0.70 -0.91 17.05 -61.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.29 0.36 0.48 0.24 0.23 24.55%

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