[OLYMPIA] YoY Annualized Quarter Result on 30-Jun-2010 [#4]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 76.71%
YoY- 3.62%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 178,686 190,902 226,900 251,967 327,874 397,913 324,422 -9.45%
PBT -73,146 -27,015 9,057 -5,135 -7,605 80,478 567,950 -
Tax -8,304 -4,403 -13,049 -10,417 -5,543 -10,938 -13,227 -7.45%
NP -81,450 -31,418 -3,992 -15,552 -13,148 69,540 554,723 -
-
NP to SH -79,234 -29,144 -5,970 -12,755 -13,234 61,527 556,612 -
-
Tax Rate - - 144.08% - - 13.59% 2.33% -
Total Cost 260,136 222,320 230,892 267,519 341,022 328,373 -230,301 -
-
Net Worth 259,327 427,460 634,312 714,695 723,977 754,729 202,701 4.18%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 259,327 427,460 634,312 714,695 723,977 754,729 202,701 4.18%
NOSH 810,397 777,199 746,249 760,314 778,470 732,746 225,223 23.76%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -45.58% -16.46% -1.76% -6.17% -4.01% 17.48% 170.99% -
ROE -30.55% -6.82% -0.94% -1.78% -1.83% 8.15% 274.60% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.05 24.56 30.41 33.14 42.12 54.30 144.04 -26.83%
EPS -9.70 -3.80 -0.80 -1.70 -1.70 8.40 247.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.55 0.85 0.94 0.93 1.03 0.90 -15.81%
Adjusted Per Share Value based on latest NOSH - 754,763
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 17.46 18.65 22.17 24.62 32.04 38.88 31.70 -9.45%
EPS -7.74 -2.85 -0.58 -1.25 -1.29 6.01 54.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2534 0.4177 0.6198 0.6983 0.7074 0.7374 0.1981 4.18%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.135 0.19 0.31 0.22 0.25 0.45 0.86 -
P/RPS 0.61 0.77 1.02 0.66 0.59 0.83 0.60 0.27%
P/EPS -1.38 -5.07 -38.75 -13.11 -14.71 5.36 0.35 -
EY -72.42 -19.74 -2.58 -7.63 -6.80 18.66 287.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.36 0.23 0.27 0.44 0.96 -12.85%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 24/08/11 27/08/10 28/08/09 28/08/08 30/08/07 -
Price 0.115 0.19 0.25 0.22 0.25 0.41 0.68 -
P/RPS 0.52 0.77 0.82 0.66 0.59 0.76 0.47 1.69%
P/EPS -1.18 -5.07 -31.25 -13.11 -14.71 4.88 0.28 -
EY -85.02 -19.74 -3.20 -7.63 -6.80 20.48 363.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.29 0.23 0.27 0.40 0.76 -11.69%

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