[OLYMPIA] QoQ TTM Result on 31-Mar-2012 [#3]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -10.44%
YoY- -182.02%
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 185,704 188,023 191,363 211,971 242,081 242,140 241,891 -16.08%
PBT -52,010 -10,757 -24,566 -16,648 -11,268 -21,571 9,069 -
Tax -9,255 -7,394 -4,835 -7,097 -8,132 -7,947 -8,852 2.99%
NP -61,265 -18,151 -29,401 -23,745 -19,400 -29,518 217 -
-
NP to SH -59,541 -17,459 -27,202 -21,986 -19,908 -30,365 -1,948 867.49%
-
Tax Rate - - - - - - 97.61% -
Total Cost 246,969 206,174 220,764 235,716 261,481 271,658 241,674 1.44%
-
Net Worth 393,235 396,699 444,085 0 628,055 599,343 631,549 -26.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 393,235 396,699 444,085 0 628,055 599,343 631,549 -26.97%
NOSH 756,222 762,884 807,428 805,200 805,200 778,368 742,999 1.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -32.99% -9.65% -15.36% -11.20% -8.01% -12.19% 0.09% -
ROE -15.14% -4.40% -6.13% 0.00% -3.17% -5.07% -0.31% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.56 24.65 23.70 26.33 30.06 31.11 32.56 -17.06%
EPS -7.87 -2.29 -3.37 -2.73 -2.47 -3.90 -0.26 861.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.55 0.00 0.78 0.77 0.85 -27.82%
Adjusted Per Share Value based on latest NOSH - 805,200
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.29 17.51 17.82 19.74 22.54 22.55 22.52 -16.08%
EPS -5.54 -1.63 -2.53 -2.05 -1.85 -2.83 -0.18 871.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.3694 0.4135 0.00 0.5848 0.558 0.588 -26.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.19 0.19 0.23 0.25 0.22 0.31 -
P/RPS 0.65 0.77 0.80 0.87 0.83 0.71 0.95 -22.26%
P/EPS -2.03 -8.30 -5.64 -8.42 -10.11 -5.64 -118.24 -93.26%
EY -49.21 -12.05 -17.73 -11.87 -9.89 -17.73 -0.85 1378.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.35 0.00 0.32 0.29 0.36 -9.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 -
Price 0.135 0.17 0.19 0.19 0.25 0.25 0.25 -
P/RPS 0.55 0.69 0.80 0.72 0.83 0.80 0.77 -20.01%
P/EPS -1.71 -7.43 -5.64 -6.96 -10.11 -6.41 -95.35 -93.06%
EY -58.32 -13.46 -17.73 -14.37 -9.89 -15.60 -1.05 1338.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.35 0.00 0.32 0.32 0.29 -6.99%

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