[OLYMPIA] QoQ TTM Result on 30-Sep-2014

Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014
Profit Trend
QoQ- -53.05%
YoY- 96.58%
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 157,939 163,748 165,928 168,463 171,582 170,962 173,339 -6.03%
PBT 32,653 -14,056 -1,003 2,954 3,280 -8,770 -22,242 -
Tax -8,746 -6,037 -5,903 -5,868 -5,282 -6,598 -5,228 41.05%
NP 23,907 -20,093 -6,906 -2,914 -2,002 -15,368 -27,470 -
-
NP to SH 23,972 -19,985 -6,735 -2,158 -1,410 -14,800 -26,605 -
-
Tax Rate 26.78% - - 198.65% 161.04% - - -
Total Cost 134,032 183,841 172,834 171,377 173,584 186,330 200,809 -23.68%
-
Net Worth 347,966 317,263 317,263 327,498 339,743 337,732 327,498 4.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 347,966 317,263 317,263 327,498 339,743 337,732 327,498 4.13%
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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.14% -12.27% -4.16% -1.73% -1.17% -8.99% -15.85% -
ROE 6.89% -6.30% -2.12% -0.66% -0.42% -4.38% -8.12% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.43 16.00 16.21 16.46 16.16 16.70 16.94 -6.05%
EPS 2.34 -1.95 -0.66 -0.21 -0.13 -1.45 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.31 0.31 0.32 0.32 0.33 0.32 4.13%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.43 16.00 16.21 16.46 16.77 16.70 16.94 -6.05%
EPS 2.34 -1.95 -0.66 -0.21 -0.14 -1.45 -2.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.31 0.31 0.32 0.332 0.33 0.32 4.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.12 0.135 0.135 0.20 0.18 0.135 0.12 -
P/RPS 0.78 0.84 0.83 1.22 1.11 0.81 0.71 6.48%
P/EPS 5.12 -6.91 -20.51 -94.85 -135.54 -9.34 -4.62 -
EY 19.52 -14.46 -4.87 -1.05 -0.74 -10.71 -21.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.44 0.63 0.56 0.41 0.38 -5.34%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 21/05/14 25/02/14 -
Price 0.095 0.13 0.14 0.16 0.21 0.13 0.125 -
P/RPS 0.62 0.81 0.86 0.97 1.30 0.78 0.74 -11.15%
P/EPS 4.06 -6.66 -21.27 -75.88 -158.13 -8.99 -4.81 -
EY 24.66 -15.02 -4.70 -1.32 -0.63 -11.12 -20.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.42 0.45 0.50 0.66 0.39 0.39 -19.86%

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