[OLYMPIA] QoQ TTM Result on 31-Mar-2024 [#1]

Announcement Date
27-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -20.3%
YoY- -88.6%
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 84,265 83,636 85,350 86,874 88,554 89,679 89,170 -3.69%
PBT -14,826 -15,944 -19,250 -15,971 -16,815 -13,441 -10,968 22.18%
Tax -397 -414 -413 -378 955 893 893 -
NP -15,223 -16,358 -19,663 -16,349 -15,860 -12,548 -10,075 31.57%
-
NP to SH -15,218 -16,337 -19,654 -16,338 -16,184 -12,874 -10,421 28.62%
-
Tax Rate - - - - - - - -
Total Cost 99,488 99,994 105,013 103,223 104,414 102,227 99,245 0.16%
-
Net Worth 343,679 327,498 327,498 337,732 337,732 347,966 347,966 -0.82%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 343,679 327,498 327,498 337,732 337,732 347,966 347,966 -0.82%
NOSH 1,073,999 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 3.25%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -18.07% -19.56% -23.04% -18.82% -17.91% -13.99% -11.30% -
ROE -4.43% -4.99% -6.00% -4.84% -4.79% -3.70% -2.99% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 7.85 8.17 8.34 8.49 8.65 8.76 8.71 -6.67%
EPS -1.42 -1.60 -1.92 -1.60 -1.58 -1.26 -1.02 24.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.33 0.33 0.34 0.34 -3.95%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 7.85 7.79 7.95 8.09 8.25 8.35 8.30 -3.63%
EPS -1.42 -1.52 -1.83 -1.52 -1.51 -1.20 -0.97 28.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.3049 0.3049 0.3145 0.3145 0.324 0.324 -0.82%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.07 0.075 0.08 0.08 0.08 0.08 0.08 -
P/RPS 0.89 0.92 0.96 0.94 0.92 0.91 0.92 -2.17%
P/EPS -4.94 -4.70 -4.17 -5.01 -5.06 -6.36 -7.86 -26.56%
EY -20.24 -21.28 -24.01 -19.95 -19.77 -15.72 -12.73 36.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.25 0.24 0.24 0.24 0.24 -5.62%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 29/08/24 27/05/24 26/02/24 28/11/23 30/08/23 25/05/23 -
Price 0.065 0.07 0.075 0.08 0.075 0.075 0.075 -
P/RPS 0.83 0.86 0.90 0.94 0.87 0.86 0.86 -2.33%
P/EPS -4.59 -4.39 -3.91 -5.01 -4.74 -5.96 -7.37 -27.00%
EY -21.80 -22.80 -25.61 -19.95 -21.08 -16.77 -13.58 36.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.24 0.23 0.22 0.22 -6.14%

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