[OLYMPIA] YoY Annual (Unaudited) Result on 30-Jun-2009 [#4]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
YoY- -121.51%
View:
Show?
Annual (Unaudited) Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 190,902 226,900 251,967 327,874 397,913 324,422 215,006 -1.96%
PBT -27,015 9,057 -5,135 -7,605 80,478 567,950 -168,096 -26.24%
Tax -4,403 -13,049 -10,417 -5,543 -10,938 -13,227 -299 56.49%
NP -31,418 -3,992 -15,552 -13,148 69,540 554,723 -168,395 -24.38%
-
NP to SH -29,144 -5,970 -12,755 -13,234 61,527 556,612 -165,281 -25.09%
-
Tax Rate - 144.08% - - 13.59% 2.33% - -
Total Cost 222,320 230,892 267,519 341,022 328,373 -230,301 383,401 -8.67%
-
Net Worth 427,460 634,312 714,695 723,977 754,729 202,701 -1,042,311 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 427,460 634,312 714,695 723,977 754,729 202,701 -1,042,311 -
NOSH 777,199 746,249 760,314 778,470 732,746 225,223 508,444 7.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -16.46% -1.76% -6.17% -4.01% 17.48% 170.99% -78.32% -
ROE -6.82% -0.94% -1.78% -1.83% 8.15% 274.60% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 24.56 30.41 33.14 42.12 54.30 144.04 42.29 -8.65%
EPS -3.80 -0.80 -1.70 -1.70 8.40 247.10 -228.80 -49.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.85 0.94 0.93 1.03 0.90 -2.05 -
Adjusted Per Share Value based on latest NOSH - 747,948
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 17.77 21.13 23.46 30.53 37.05 30.21 20.02 -1.96%
EPS -2.71 -0.56 -1.19 -1.23 5.73 51.83 -15.39 -25.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.398 0.5906 0.6655 0.6741 0.7027 0.1887 -0.9705 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.19 0.31 0.22 0.25 0.45 0.86 1.00 -
P/RPS 0.77 1.02 0.66 0.59 0.83 0.60 2.36 -17.01%
P/EPS -5.07 -38.75 -13.11 -14.71 5.36 0.35 -3.08 8.65%
EY -19.74 -2.58 -7.63 -6.80 18.66 287.37 -32.51 -7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.23 0.27 0.44 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 27/08/10 28/08/09 28/08/08 30/08/07 23/08/06 -
Price 0.19 0.25 0.22 0.25 0.41 0.68 1.00 -
P/RPS 0.77 0.82 0.66 0.59 0.76 0.47 2.36 -17.01%
P/EPS -5.07 -31.25 -13.11 -14.71 4.88 0.28 -3.08 8.65%
EY -19.74 -3.20 -7.63 -6.80 20.48 363.44 -32.51 -7.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.23 0.27 0.40 0.76 0.00 -

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