[OLYMPIA] QoQ TTM Result on 30-Jun-2021 [#2]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 65.21%
YoY- 79.19%
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 63,367 59,628 54,452 75,425 64,141 74,300 92,533 -22.32%
PBT -14,225 -11,822 -12,181 -9,748 -30,097 -30,524 -47,252 -55.11%
Tax 180 326 254 108 2,401 2,077 -1,141 -
NP -14,045 -11,496 -11,927 -9,640 -27,696 -28,447 -48,393 -56.19%
-
NP to SH -14,042 -11,493 -11,921 -9,635 -27,691 -28,442 -48,383 -56.19%
-
Tax Rate - - - - - - - -
Total Cost 77,412 71,124 66,379 85,065 91,837 102,747 140,926 -32.95%
-
Net Worth 358,201 368,435 368,435 368,435 378,669 378,669 378,669 -3.64%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 358,201 368,435 368,435 368,435 378,669 378,669 378,669 -3.64%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -22.16% -19.28% -21.90% -12.78% -43.18% -38.29% -52.30% -
ROE -3.92% -3.12% -3.24% -2.62% -7.31% -7.51% -12.78% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.19 5.83 5.32 7.37 6.27 7.26 9.04 -22.33%
EPS -1.37 -1.12 -1.16 -0.94 -2.71 -2.78 -4.73 -56.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.36 0.36 0.37 0.37 0.37 -3.64%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.19 5.83 5.32 7.37 6.27 7.26 9.04 -22.33%
EPS -1.37 -1.12 -1.16 -0.94 -2.71 -2.78 -4.73 -56.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.36 0.36 0.37 0.37 0.37 -3.64%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.075 0.085 0.095 0.105 0.10 0.09 0.09 -
P/RPS 1.21 1.46 1.79 1.42 1.60 1.24 1.00 13.56%
P/EPS -5.47 -7.57 -8.16 -11.15 -3.70 -3.24 -1.90 102.50%
EY -18.29 -13.21 -12.26 -8.97 -27.06 -30.88 -52.53 -50.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.26 0.29 0.27 0.24 0.24 -8.52%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 25/02/22 24/11/21 24/08/21 25/05/21 29/03/21 30/11/20 -
Price 0.075 0.09 0.095 0.10 0.10 0.10 0.085 -
P/RPS 1.21 1.54 1.79 1.36 1.60 1.38 0.94 18.35%
P/EPS -5.47 -8.01 -8.16 -10.62 -3.70 -3.60 -1.80 109.94%
EY -18.29 -12.48 -12.26 -9.41 -27.06 -27.79 -55.62 -52.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.26 0.28 0.27 0.27 0.23 -5.88%

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