[OLYMPIA] QoQ TTM Result on 31-Mar-2014 [#3]

Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 44.37%
YoY- 76.4%
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 165,928 168,463 171,582 170,962 173,339 176,704 178,686 -4.80%
PBT -1,003 2,954 3,280 -8,770 -22,242 -57,802 -73,145 -94.22%
Tax -5,903 -5,868 -5,282 -6,598 -5,228 -6,820 -8,490 -21.46%
NP -6,906 -2,914 -2,002 -15,368 -27,470 -64,622 -81,635 -80.64%
-
NP to SH -6,735 -2,158 -1,410 -14,800 -26,605 -63,020 -79,419 -80.61%
-
Tax Rate - 198.65% 161.04% - - - - -
Total Cost 172,834 171,377 173,584 186,330 200,809 241,326 260,321 -23.83%
-
Net Worth 317,263 327,498 339,743 337,732 327,498 327,498 264,983 12.71%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 317,263 327,498 339,743 337,732 327,498 327,498 264,983 12.71%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 828,074 15.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.16% -1.73% -1.17% -8.99% -15.85% -36.57% -45.69% -
ROE -2.12% -0.66% -0.42% -4.38% -8.12% -19.24% -29.97% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.21 16.46 16.16 16.70 16.94 17.27 21.58 -17.32%
EPS -0.66 -0.21 -0.13 -1.45 -2.60 -6.16 -9.59 -83.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.33 0.32 0.32 0.32 -2.08%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.45 15.69 15.98 15.92 16.14 16.45 16.64 -4.81%
EPS -0.63 -0.20 -0.13 -1.38 -2.48 -5.87 -7.39 -80.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.3049 0.3163 0.3145 0.3049 0.3049 0.2467 12.72%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.20 0.18 0.135 0.12 0.125 0.135 -
P/RPS 0.83 1.22 1.11 0.81 0.71 0.72 0.63 20.11%
P/EPS -20.51 -94.85 -135.54 -9.34 -4.62 -2.03 -1.41 492.98%
EY -4.87 -1.05 -0.74 -10.71 -21.66 -49.26 -71.04 -83.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.63 0.56 0.41 0.38 0.39 0.42 3.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 27/08/14 21/05/14 25/02/14 28/11/13 28/08/13 -
Price 0.14 0.16 0.21 0.13 0.125 0.125 0.115 -
P/RPS 0.86 0.97 1.30 0.78 0.74 0.72 0.53 37.96%
P/EPS -21.27 -75.88 -158.13 -8.99 -4.81 -2.03 -1.20 576.26%
EY -4.70 -1.32 -0.63 -11.12 -20.80 -49.26 -83.40 -85.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.66 0.39 0.39 0.39 0.36 15.99%

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