[OLYMPIA] QoQ TTM Result on 30-Sep-2009 [#1]

Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 119.04%
YoY- -92.68%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 251,968 242,240 247,271 261,098 310,748 332,942 367,397 -22.28%
PBT -5,135 -3,514 28,260 7,485 -7,498 -31,485 16,046 -
Tax -10,417 -8,321 -5,705 -4,418 -5,896 -3,814 -7,446 25.16%
NP -15,552 -11,835 22,555 3,067 -13,394 -35,299 8,600 -
-
NP to SH -12,755 -12,150 22,833 2,567 -13,480 -31,798 3,223 -
-
Tax Rate - - 20.19% 59.02% - - 46.40% -
Total Cost 267,520 254,075 224,716 258,031 324,142 368,241 358,797 -17.81%
-
Net Worth 709,477 686,834 670,344 751,812 695,592 631,136 636,533 7.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 709,477 686,834 670,344 751,812 695,592 631,136 636,533 7.52%
NOSH 754,763 754,763 720,800 808,400 747,948 725,444 723,333 2.88%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -6.17% -4.89% 9.12% 1.17% -4.31% -10.60% 2.34% -
ROE -1.80% -1.77% 3.41% 0.34% -1.94% -5.04% 0.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 33.38 32.09 34.31 32.30 41.55 45.89 50.79 -24.46%
EPS -1.69 -1.61 3.17 0.32 -1.80 -4.38 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.93 0.93 0.93 0.87 0.88 4.50%
Adjusted Per Share Value based on latest NOSH - 808,400
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 24.62 23.67 24.16 25.51 30.36 32.53 35.90 -22.28%
EPS -1.25 -1.19 2.23 0.25 -1.32 -3.11 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6932 0.6711 0.655 0.7346 0.6797 0.6167 0.622 7.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.22 0.22 0.22 0.24 0.25 0.23 0.20 -
P/RPS 0.66 0.69 0.64 0.74 0.60 0.50 0.39 42.14%
P/EPS -13.02 -13.67 6.95 75.58 -13.87 -5.25 44.89 -
EY -7.68 -7.32 14.40 1.32 -7.21 -19.06 2.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.24 0.26 0.27 0.26 0.23 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 21/05/10 03/02/10 19/11/09 28/08/09 29/05/09 25/02/09 -
Price 0.22 0.25 0.23 0.22 0.25 0.23 0.19 -
P/RPS 0.66 0.78 0.67 0.68 0.60 0.50 0.37 47.23%
P/EPS -13.02 -15.53 7.26 69.28 -13.87 -5.25 42.64 -
EY -7.68 -6.44 13.77 1.44 -7.21 -19.06 2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.25 0.24 0.27 0.26 0.22 3.01%

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