[OLYMPIA] QoQ TTM Result on 30-Sep-2013 [#1]

Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 20.65%
YoY- -260.96%
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 171,582 170,962 173,339 176,704 178,686 182,985 185,704 -5.14%
PBT 3,280 -8,770 -22,242 -57,802 -73,145 -55,375 -52,010 -
Tax -5,282 -6,598 -5,228 -6,820 -8,490 -9,086 -9,255 -31.26%
NP -2,002 -15,368 -27,470 -64,622 -81,635 -64,461 -61,265 -89.84%
-
NP to SH -1,410 -14,800 -26,605 -63,020 -79,419 -62,713 -59,541 -91.80%
-
Tax Rate 161.04% - - - - - - -
Total Cost 173,584 186,330 200,809 241,326 260,321 247,446 246,969 -20.99%
-
Net Worth 339,743 337,732 327,498 327,498 264,983 375,529 393,235 -9.31%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 339,743 337,732 327,498 327,498 264,983 375,529 393,235 -9.31%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 828,074 798,999 756,222 22.41%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.17% -8.99% -15.85% -36.57% -45.69% -35.23% -32.99% -
ROE -0.42% -4.38% -8.12% -19.24% -29.97% -16.70% -15.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 16.16 16.70 16.94 17.27 21.58 22.90 24.56 -24.40%
EPS -0.13 -1.45 -2.60 -6.16 -9.59 -7.85 -7.87 -93.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.33 0.32 0.32 0.32 0.47 0.52 -27.71%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.98 15.92 16.14 16.45 16.64 17.04 17.29 -5.13%
EPS -0.13 -1.38 -2.48 -5.87 -7.39 -5.84 -5.54 -91.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3163 0.3145 0.3049 0.3049 0.2467 0.3497 0.3661 -9.31%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.18 0.135 0.12 0.125 0.135 0.13 0.16 -
P/RPS 1.11 0.81 0.71 0.72 0.63 0.57 0.65 43.00%
P/EPS -135.54 -9.34 -4.62 -2.03 -1.41 -1.66 -2.03 1558.52%
EY -0.74 -10.71 -21.66 -49.26 -71.04 -60.38 -49.21 -93.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.38 0.39 0.42 0.28 0.31 48.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 25/02/14 28/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.21 0.13 0.125 0.125 0.115 0.165 0.135 -
P/RPS 1.30 0.78 0.74 0.72 0.53 0.72 0.55 77.72%
P/EPS -158.13 -8.99 -4.81 -2.03 -1.20 -2.10 -1.71 1961.95%
EY -0.63 -11.12 -20.80 -49.26 -83.40 -47.57 -58.32 -95.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.39 0.39 0.39 0.36 0.35 0.26 86.40%

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