[OLYMPIA] QoQ TTM Result on 30-Sep-2008 [#1]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	310,748	332,942	367,397	407,757	397,913	409,348	396,708	-15.03%
YoY %	-6.67%	-9.38%	-9.90%	2.47%	-2.79%	3.19%	-	-
Horiz. %	78.33%	83.93%	92.61%	102.79%	100.30%	103.19%	100.00%	-
PBT	-7,498	-31,485	16,046	50,956	80,198	719,329	666,663	-
YoY %	76.19%	-296.22%	-68.51%	-36.46%	-88.85%	7.90%	-	-
Horiz. %	-1.12%	-4.72%	2.41%	7.64%	12.03%	107.90%	100.00%	-
Tax	-5,896	-3,814	-7,446	-10,033	-10,657	-21,660	-18,451	-53.29%
YoY %	-54.59%	48.78%	25.78%	5.86%	50.80%	-17.39%	-	-
Horiz. %	31.95%	20.67%	40.36%	54.38%	57.76%	117.39%	100.00%	-
NP	-13,394	-35,299	8,600	40,923	69,541	697,669	648,212	-
YoY %	62.06%	-510.45%	-78.98%	-41.15%	-90.03%	7.63%	-	-
Horiz. %	-2.07%	-5.45%	1.33%	6.31%	10.73%	107.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-13,480	-31,798	3,223	35,058	61,528	691,829	648,671	-
YoY %	57.61%	-1,086.60%	-90.81%	-43.02%	-91.11%	6.65%	-	-
Horiz. %	-2.08%	-4.90%	0.50%	5.40%	9.49%	106.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	46.40%	19.69%	13.29%	3.01%	2.77%	-
YoY %	-	-	135.65%	48.16%	341.53%	8.66%	-	-
Horiz. %	-	-	1,675.09%	710.83%	479.78%	108.66%	100.00%	-
Total Cost	324,142	368,241	358,797	366,834	328,372	-288,321	-251,504	-
YoY %	-11.98%	2.63%	-2.19%	11.71%	213.89%	-14.64%	-	-
Horiz. %	-128.88%	-146.42%	-142.66%	-145.86%	-130.56%	114.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	695,592	631,136	636,533	682,784	717,394	708,647	673,404	2.18%
YoY %	10.21%	-0.85%	-6.77%	-4.82%	1.23%	5.23%	-	-
Horiz. %	103.29%	93.72%	94.52%	101.39%	106.53%	105.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	695,592	631,136	636,533	682,784	717,394	708,647	673,404	2.18%
YoY %	10.21%	-0.85%	-6.77%	-4.82%	1.23%	5.23%	-	-
Horiz. %	103.29%	93.72%	94.52%	101.39%	106.53%	105.23%	100.00%	-
NOSH	747,948	725,444	723,333	750,312	696,500	730,564	724,090	2.18%
YoY %	3.10%	0.29%	-3.60%	7.73%	-4.66%	0.89%	-	-
Horiz. %	103.29%	100.19%	99.90%	103.62%	96.19%	100.89%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	-4.31%	-10.60%	2.34%	10.04%	17.48%	170.43%	163.40%	-
YoY %	59.34%	-552.99%	-76.69%	-42.56%	-89.74%	4.30%	-	-
Horiz. %	-2.64%	-6.49%	1.43%	6.14%	10.70%	104.30%	100.00%	-
ROE	-1.94%	-5.04%	0.51%	5.13%	8.58%	97.63%	96.33%	-
YoY %	61.51%	-1,088.24%	-90.06%	-40.21%	-91.21%	1.35%	-	-
Horiz. %	-2.01%	-5.23%	0.53%	5.33%	8.91%	101.35%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	41.55	45.89	50.79	54.34	57.13	56.03	54.79	-16.85%
YoY %	-9.46%	-9.65%	-6.53%	-4.88%	1.96%	2.26%	-	-
Horiz. %	75.84%	83.76%	92.70%	99.18%	104.27%	102.26%	100.00%	-
EPS	-1.80	-4.38	0.45	4.67	8.83	94.70	89.58	-
YoY %	58.90%	-1,073.33%	-90.36%	-47.11%	-90.68%	5.72%	-	-
Horiz. %	-2.01%	-4.89%	0.50%	5.21%	9.86%	105.72%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.93	0.87	0.88	0.91	1.03	0.97	0.93	0.00%
YoY %	6.90%	-1.14%	-3.30%	-11.65%	6.19%	4.30%	-	-
Horiz. %	100.00%	93.55%	94.62%	97.85%	110.75%	104.30%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 750,312
RPS	30.36	32.53	35.90	39.84	38.88	40.00	38.76	-15.04%
YoY %	-6.67%	-9.39%	-9.89%	2.47%	-2.80%	3.20%	-	-
Horiz. %	78.33%	83.93%	92.62%	102.79%	100.31%	103.20%	100.00%	-
EPS	-1.32	-3.11	0.31	3.43	6.01	67.60	63.38	-
YoY %	57.56%	-1,103.23%	-90.96%	-42.93%	-91.11%	6.66%	-	-
Horiz. %	-2.08%	-4.91%	0.49%	5.41%	9.48%	106.66%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6797	0.6167	0.622	0.6672	0.701	0.6924	0.658	2.18%
YoY %	10.22%	-0.85%	-6.77%	-4.82%	1.24%	5.23%	-	-
Horiz. %	103.30%	93.72%	94.53%	101.40%	106.53%	105.23%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.25	0.23	0.20	0.37	0.45	0.47	0.62	-
P/RPS	0.60	0.50	0.39	0.68	0.79	0.84	1.13	-34.45%
YoY %	20.00%	28.21%	-42.65%	-13.92%	-5.95%	-25.66%	-	-
Horiz. %	53.10%	44.25%	34.51%	60.18%	69.91%	74.34%	100.00%	-
P/EPS	-13.87	-5.25	44.89	7.92	5.09	0.50	0.69	-
YoY %	-164.19%	-111.70%	466.79%	55.60%	918.00%	-27.54%	-	-
Horiz. %	-2,010.14%	-760.87%	6,505.80%	1,147.83%	737.68%	72.46%	100.00%	-
EY	-7.21	-19.06	2.23	12.63	19.63	201.48	144.49	-
YoY %	62.17%	-954.71%	-82.34%	-35.66%	-90.26%	39.44%	-	-
Horiz. %	-4.99%	-13.19%	1.54%	8.74%	13.59%	139.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.26	0.23	0.41	0.44	0.48	0.67	-45.47%
YoY %	3.85%	13.04%	-43.90%	-6.82%	-8.33%	-28.36%	-	-
Horiz. %	40.30%	38.81%	34.33%	61.19%	65.67%	71.64%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/05/09	25/02/09	26/11/08	28/08/08	29/05/08	29/02/08	-
Price	0.25	0.23	0.19	0.17	0.41	0.41	0.47	-
P/RPS	0.60	0.50	0.37	0.31	0.72	0.73	0.86	-21.35%
YoY %	20.00%	35.14%	19.35%	-56.94%	-1.37%	-15.12%	-	-
Horiz. %	69.77%	58.14%	43.02%	36.05%	83.72%	84.88%	100.00%	-
P/EPS	-13.87	-5.25	42.64	3.64	4.64	0.43	0.52	-
YoY %	-164.19%	-112.31%	1,071.43%	-21.55%	979.07%	-17.31%	-	-
Horiz. %	-2,667.31%	-1,009.62%	8,200.00%	700.00%	892.31%	82.69%	100.00%	-
EY	-7.21	-19.06	2.35	27.49	21.55	230.97	190.60	-
YoY %	62.17%	-911.06%	-91.45%	27.56%	-90.67%	21.18%	-	-
Horiz. %	-3.78%	-10.00%	1.23%	14.42%	11.31%	121.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.26	0.22	0.19	0.40	0.42	0.51	-34.58%
YoY %	3.85%	18.18%	15.79%	-52.50%	-4.76%	-17.65%	-	-
Horiz. %	52.94%	50.98%	43.14%	37.25%	78.43%	82.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos