[OLYMPIA] QoQ TTM Result on 31-Mar-2010 [#3]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -153.21%
YoY- 61.79%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 240,917 248,345 251,968 242,240 247,271 261,098 310,748 -15.56%
PBT -7,776 -9,497 -5,135 -3,514 28,260 7,485 -7,498 2.44%
Tax -8,901 -10,122 -10,417 -8,321 -5,705 -4,418 -5,896 31.50%
NP -16,677 -19,619 -15,552 -11,835 22,555 3,067 -13,394 15.69%
-
NP to SH -16,759 -17,958 -12,755 -12,150 22,833 2,567 -13,480 15.57%
-
Tax Rate - - - - 20.19% 59.02% - -
Total Cost 257,594 267,964 267,520 254,075 224,716 258,031 324,142 -14.16%
-
Net Worth 713,483 522,449 709,477 686,834 670,344 751,812 695,592 1.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 713,483 522,449 709,477 686,834 670,344 751,812 695,592 1.70%
NOSH 801,666 580,499 754,763 754,763 720,800 808,400 747,948 4.71%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -6.92% -7.90% -6.17% -4.89% 9.12% 1.17% -4.31% -
ROE -2.35% -3.44% -1.80% -1.77% 3.41% 0.34% -1.94% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.05 42.78 33.38 32.09 34.31 32.30 41.55 -19.38%
EPS -2.09 -3.09 -1.69 -1.61 3.17 0.32 -1.80 10.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.90 0.94 0.91 0.93 0.93 0.93 -2.88%
Adjusted Per Share Value based on latest NOSH - 754,763
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.54 24.27 24.62 23.67 24.16 25.51 30.36 -15.56%
EPS -1.64 -1.75 -1.25 -1.19 2.23 0.25 -1.32 15.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6971 0.5105 0.6932 0.6711 0.655 0.7346 0.6797 1.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.22 0.22 0.22 0.22 0.24 0.25 -
P/RPS 0.93 0.51 0.66 0.69 0.64 0.74 0.60 33.82%
P/EPS -13.39 -7.11 -13.02 -13.67 6.95 75.58 -13.87 -2.31%
EY -7.47 -14.06 -7.68 -7.32 14.40 1.32 -7.21 2.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.23 0.24 0.24 0.26 0.27 9.61%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 27/08/10 21/05/10 03/02/10 19/11/09 28/08/09 -
Price 0.43 0.22 0.22 0.25 0.23 0.22 0.25 -
P/RPS 1.43 0.51 0.66 0.78 0.67 0.68 0.60 78.14%
P/EPS -20.57 -7.11 -13.02 -15.53 7.26 69.28 -13.87 29.95%
EY -4.86 -14.06 -7.68 -6.44 13.77 1.44 -7.21 -23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.24 0.23 0.27 0.25 0.24 0.27 46.59%

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