[OLYMPIA] QoQ TTM Result on 31-Dec-2011 [#2]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 34.44%
YoY- -18.79%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 188,023 191,363 211,971 242,081 242,140 241,891 251,560 -17.59%
PBT -10,757 -24,566 -16,648 -11,268 -21,571 9,069 36,979 -
Tax -7,394 -4,835 -7,097 -8,132 -7,947 -8,852 -8,610 -9.62%
NP -18,151 -29,401 -23,745 -19,400 -29,518 217 28,369 -
-
NP to SH -17,459 -27,202 -21,986 -19,908 -30,365 -1,948 26,807 -
-
Tax Rate - - - - - 97.61% 23.28% -
Total Cost 206,174 220,764 235,716 261,481 271,658 241,674 223,191 -5.13%
-
Net Worth 396,699 444,085 0 628,055 599,343 631,549 588,813 -23.09%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 396,699 444,085 0 628,055 599,343 631,549 588,813 -23.09%
NOSH 762,884 807,428 805,200 805,200 778,368 742,999 684,666 7.45%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -9.65% -15.36% -11.20% -8.01% -12.19% 0.09% 11.28% -
ROE -4.40% -6.13% 0.00% -3.17% -5.07% -0.31% 4.55% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.65 23.70 26.33 30.06 31.11 32.56 36.74 -23.30%
EPS -2.29 -3.37 -2.73 -2.47 -3.90 -0.26 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.55 0.00 0.78 0.77 0.85 0.86 -28.42%
Adjusted Per Share Value based on latest NOSH - 805,200
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 17.51 17.82 19.74 22.54 22.55 22.52 23.42 -17.58%
EPS -1.63 -2.53 -2.05 -1.85 -2.83 -0.18 2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3694 0.4135 0.00 0.5848 0.558 0.588 0.5482 -23.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.19 0.23 0.25 0.22 0.31 0.41 -
P/RPS 0.77 0.80 0.87 0.83 0.71 0.95 1.12 -22.05%
P/EPS -8.30 -5.64 -8.42 -10.11 -5.64 -118.24 10.47 -
EY -12.05 -17.73 -11.87 -9.89 -17.73 -0.85 9.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.00 0.32 0.29 0.36 0.48 -15.89%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 26/05/11 -
Price 0.17 0.19 0.19 0.25 0.25 0.25 0.31 -
P/RPS 0.69 0.80 0.72 0.83 0.80 0.77 0.84 -12.25%
P/EPS -7.43 -5.64 -6.96 -10.11 -6.41 -95.35 7.92 -
EY -13.46 -17.73 -14.37 -9.89 -15.60 -1.05 12.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.00 0.32 0.32 0.29 0.36 -5.62%

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