[OLYMPIA] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -22.18%
YoY- 49.29%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 86,396 84,411 68,118 63,367 59,628 54,452 75,425 9.44%
PBT -13,566 -11,128 -13,548 -14,225 -11,822 -12,181 -9,748 24.57%
Tax 699 6 180 180 326 254 108 246.11%
NP -12,867 -11,122 -13,368 -14,045 -11,496 -11,927 -9,640 21.16%
-
NP to SH -13,213 -11,141 -13,385 -14,042 -11,493 -11,921 -9,635 23.36%
-
Tax Rate - - - - - - - -
Total Cost 99,263 95,533 81,486 77,412 71,124 66,379 85,065 10.80%
-
Net Worth 347,966 358,201 358,201 358,201 368,435 368,435 368,435 -3.72%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 347,966 358,201 358,201 358,201 368,435 368,435 368,435 -3.72%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -14.89% -13.18% -19.62% -22.16% -19.28% -21.90% -12.78% -
ROE -3.80% -3.11% -3.74% -3.92% -3.12% -3.24% -2.62% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.44 8.25 6.66 6.19 5.83 5.32 7.37 9.43%
EPS -1.29 -1.09 -1.31 -1.37 -1.12 -1.16 -0.94 23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.35 0.35 0.36 0.36 0.36 -3.72%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 8.04 7.86 6.34 5.90 5.55 5.07 7.02 9.43%
EPS -1.23 -1.04 -1.25 -1.31 -1.07 -1.11 -0.90 23.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.3335 0.3335 0.3335 0.343 0.343 0.343 -3.71%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.075 0.07 0.065 0.075 0.085 0.095 0.105 -
P/RPS 0.89 0.85 0.98 1.21 1.46 1.79 1.42 -26.69%
P/EPS -5.81 -6.43 -4.97 -5.47 -7.57 -8.16 -11.15 -35.16%
EY -17.21 -15.55 -20.12 -18.29 -13.21 -12.26 -8.97 54.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.19 0.21 0.24 0.26 0.29 -16.77%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 23/11/22 30/08/22 25/05/22 25/02/22 24/11/21 24/08/21 -
Price 0.08 0.07 0.08 0.075 0.09 0.095 0.10 -
P/RPS 0.95 0.85 1.20 1.21 1.54 1.79 1.36 -21.22%
P/EPS -6.20 -6.43 -6.12 -5.47 -8.01 -8.16 -10.62 -30.07%
EY -16.14 -15.55 -16.35 -18.29 -12.48 -12.26 -9.41 43.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.23 0.21 0.25 0.26 0.28 -9.74%

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