[OLYMPIA] QoQ TTM Result on 31-Mar-2009 [#3]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	247,271	261,098	310,748	332,942	367,397	407,757	397,913	-27.11%
YoY %	-5.30%	-15.98%	-6.67%	-9.38%	-9.90%	2.47%	-	-
Horiz. %	62.14%	65.62%	78.09%	83.67%	92.33%	102.47%	100.00%	-
PBT	28,260	7,485	-7,498	-31,485	16,046	50,956	80,198	-50.01%
YoY %	277.56%	199.83%	76.19%	-296.22%	-68.51%	-36.46%	-	-
Horiz. %	35.24%	9.33%	-9.35%	-39.26%	20.01%	63.54%	100.00%	-
Tax	-5,705	-4,418	-5,896	-3,814	-7,446	-10,033	-10,657	-33.99%
YoY %	-29.13%	25.07%	-54.59%	48.78%	25.78%	5.86%	-	-
Horiz. %	53.53%	41.46%	55.33%	35.79%	69.87%	94.14%	100.00%	-
NP	22,555	3,067	-13,394	-35,299	8,600	40,923	69,541	-52.69%
YoY %	635.41%	122.90%	62.06%	-510.45%	-78.98%	-41.15%	-	-
Horiz. %	32.43%	4.41%	-19.26%	-50.76%	12.37%	58.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,833	2,567	-13,480	-31,798	3,223	35,058	61,528	-48.26%
YoY %	789.48%	119.04%	57.61%	-1,086.60%	-90.81%	-43.02%	-	-
Horiz. %	37.11%	4.17%	-21.91%	-51.68%	5.24%	56.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.19%	59.02%	-	-	46.40%	19.69%	13.29%	-
YoY %	-65.79%	0.00%	-	-	135.65%	48.16%	-	-
Horiz. %	151.92%	444.09%	-	-	349.13%	148.16%	100.00%	-
Total Cost	224,716	258,031	324,142	368,241	358,797	366,834	328,372	-22.28%
YoY %	-12.91%	-20.40%	-11.98%	2.63%	-2.19%	11.71%	-	-
Horiz. %	68.43%	78.58%	98.71%	112.14%	109.27%	111.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	670,344	751,812	695,592	631,136	636,533	682,784	717,394	-4.40%
YoY %	-10.84%	8.08%	10.21%	-0.85%	-6.77%	-4.82%	-	-
Horiz. %	93.44%	104.80%	96.96%	87.98%	88.73%	95.18%	100.00%	-

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

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	670,344	751,812	695,592	631,136	636,533	682,784	717,394	-4.40%
YoY %	-10.84%	8.08%	10.21%	-0.85%	-6.77%	-4.82%	-	-
Horiz. %	93.44%	104.80%	96.96%	87.98%	88.73%	95.18%	100.00%	-
NOSH	720,800	808,400	747,948	725,444	723,333	750,312	696,500	2.30%
YoY %	-10.84%	8.08%	3.10%	0.29%	-3.60%	7.73%	-	-
Horiz. %	103.49%	116.07%	107.39%	104.16%	103.85%	107.73%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	9.12%	1.17%	-4.31%	-10.60%	2.34%	10.04%	17.48%	-
YoY %	679.49%	127.15%	59.34%	-552.99%	-76.69%	-42.56%	-	-
Horiz. %	52.17%	6.69%	-24.66%	-60.64%	13.39%	57.44%	100.00%	-
ROE	3.41%	0.34%	-1.94%	-5.04%	0.51%	5.13%	8.58%	-
YoY %	902.94%	117.53%	61.51%	-1,088.24%	-90.06%	-40.21%	-	-
Horiz. %	39.74%	3.96%	-22.61%	-58.74%	5.94%	59.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	34.31	32.30	41.55	45.89	50.79	54.34	57.13	-28.75%
YoY %	6.22%	-22.26%	-9.46%	-9.65%	-6.53%	-4.88%	-	-
Horiz. %	60.06%	56.54%	72.73%	80.33%	88.90%	95.12%	100.00%	-
EPS	3.17	0.32	-1.80	-4.38	0.45	4.67	8.83	-49.39%
YoY %	890.62%	117.78%	58.90%	-1,073.33%	-90.36%	-47.11%	-	-
Horiz. %	35.90%	3.62%	-20.39%	-49.60%	5.10%	52.89%	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	0.93	0.93	0.87	0.88	0.91	1.03	-6.56%
YoY %	0.00%	0.00%	6.90%	-1.14%	-3.30%	-11.65%	-	-
Horiz. %	90.29%	90.29%	90.29%	84.47%	85.44%	88.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 725,444
RPS	24.16	25.51	30.36	32.53	35.90	39.84	38.88	-27.11%
YoY %	-5.29%	-15.97%	-6.67%	-9.39%	-9.89%	2.47%	-	-
Horiz. %	62.14%	65.61%	78.09%	83.67%	92.34%	102.47%	100.00%	-
EPS	2.23	0.25	-1.32	-3.11	0.31	3.43	6.01	-48.27%
YoY %	792.00%	118.94%	57.56%	-1,103.23%	-90.96%	-42.93%	-	-
Horiz. %	37.10%	4.16%	-21.96%	-51.75%	5.16%	57.07%	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	0.655	0.7346	0.6797	0.6167	0.622	0.6672	0.701	-4.41%
YoY %	-10.84%	8.08%	10.22%	-0.85%	-6.77%	-4.82%	-	-
Horiz. %	93.44%	104.79%	96.96%	87.97%	88.73%	95.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.22	0.24	0.25	0.23	0.20	0.37	0.45	-
P/RPS	0.64	0.74	0.60	0.50	0.39	0.68	0.79	-13.06%
YoY %	-13.51%	23.33%	20.00%	28.21%	-42.65%	-13.92%	-	-
Horiz. %	81.01%	93.67%	75.95%	63.29%	49.37%	86.08%	100.00%	-
P/EPS	6.95	75.58	-13.87	-5.25	44.89	7.92	5.09	23.00%
YoY %	-90.80%	644.92%	-164.19%	-111.70%	466.79%	55.60%	-	-
Horiz. %	136.54%	1,484.87%	-272.50%	-103.14%	881.93%	155.60%	100.00%	-
EY	14.40	1.32	-7.21	-19.06	2.23	12.63	19.63	-18.61%
YoY %	990.91%	118.31%	62.17%	-954.71%	-82.34%	-35.66%	-	-
Horiz. %	73.36%	6.72%	-36.73%	-97.10%	11.36%	64.34%	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	0.24	0.26	0.27	0.26	0.23	0.41	0.44	-33.16%
YoY %	-7.69%	-3.70%	3.85%	13.04%	-43.90%	-6.82%	-	-
Horiz. %	54.55%	59.09%	61.36%	59.09%	52.27%	93.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	03/02/10	19/11/09	28/08/09	29/05/09	25/02/09	26/11/08	28/08/08	-
Price	0.23	0.22	0.25	0.23	0.19	0.17	0.41	-
P/RPS	0.67	0.68	0.60	0.50	0.37	0.31	0.72	-4.67%
YoY %	-1.47%	13.33%	20.00%	35.14%	19.35%	-56.94%	-	-
Horiz. %	93.06%	94.44%	83.33%	69.44%	51.39%	43.06%	100.00%	-
P/EPS	7.26	69.28	-13.87	-5.25	42.64	3.64	4.64	34.66%
YoY %	-89.52%	599.50%	-164.19%	-112.31%	1,071.43%	-21.55%	-	-
Horiz. %	156.47%	1,493.10%	-298.92%	-113.15%	918.97%	78.45%	100.00%	-
EY	13.77	1.44	-7.21	-19.06	2.35	27.49	21.55	-25.75%
YoY %	856.25%	119.97%	62.17%	-911.06%	-91.45%	27.56%	-	-
Horiz. %	63.90%	6.68%	-33.46%	-88.45%	10.90%	127.56%	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	0.25	0.24	0.27	0.26	0.22	0.19	0.40	-26.83%
YoY %	4.17%	-11.11%	3.85%	18.18%	15.79%	-52.50%	-	-
Horiz. %	62.50%	60.00%	67.50%	65.00%	55.00%	47.50%	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