[OLYMPIA] YoY Annualized Quarter Result on 30-Sep-2011 [#1]

Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -1881.78%
YoY- -2447.63%
View:
Show?
Annualized Quarter Result
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 177,840 165,432 173,360 186,720 185,724 200,216 398,816 -11.68%
PBT -10,232 -11,956 -73,328 -128,564 -6,004 11,444 -48,488 -21.28%
Tax -8,828 -1,168 -7,848 2,388 -1,232 -2,412 -8,324 0.90%
NP -19,060 -13,124 -81,176 -126,176 -7,236 9,032 -56,812 -15.46%
-
NP to SH -18,564 -13,744 -79,340 -118,312 -4,644 16,168 -48,020 -13.60%
-
Tax Rate - - - - - 21.08% - -
Total Cost 196,900 178,556 254,536 312,896 192,960 191,184 455,628 -12.10%
-
Net Worth 317,263 327,498 396,699 599,343 522,449 751,812 682,784 -11.12%
Dividend
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 317,263 327,498 396,699 599,343 522,449 751,812 682,784 -11.12%
NOSH 1,023,432 1,023,432 762,884 778,368 580,499 808,400 750,312 4.89%
Ratio Analysis
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -10.72% -7.93% -46.83% -67.57% -3.90% 4.51% -14.25% -
ROE -5.85% -4.20% -20.00% -19.74% -0.89% 2.15% -7.03% -
Per Share
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.38 16.16 22.72 23.99 31.99 24.77 53.15 -15.79%
EPS -2.00 -1.20 -10.40 -15.20 -0.80 2.00 -6.40 -16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.52 0.77 0.90 0.93 0.91 -15.26%
Adjusted Per Share Value based on latest NOSH - 778,368
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.38 16.16 16.94 18.24 18.15 19.56 38.97 -11.67%
EPS -2.00 -1.20 -7.75 -11.56 -0.45 1.58 -4.69 -12.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.3876 0.5856 0.5105 0.7346 0.6672 -11.12%
Price Multiplier on Financial Quarter End Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.135 0.125 0.19 0.22 0.22 0.24 0.37 -
P/RPS 0.78 0.77 0.84 0.92 0.69 0.97 0.70 1.67%
P/EPS -7.44 -9.31 -1.83 -1.45 -27.50 12.00 -5.78 3.95%
EY -13.44 -10.74 -54.74 -69.09 -3.64 8.33 -17.30 -3.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.39 0.37 0.29 0.24 0.26 0.41 1.09%
Price Multiplier on Announcement Date
31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/05/15 28/11/13 30/11/12 25/11/11 23/11/10 19/11/09 26/11/08 -
Price 0.13 0.125 0.17 0.25 0.22 0.22 0.17 -
P/RPS 0.75 0.77 0.75 1.04 0.69 0.89 0.32 13.99%
P/EPS -7.17 -9.31 -1.63 -1.64 -27.50 11.00 -2.66 16.47%
EY -13.95 -10.74 -61.18 -60.80 -3.64 9.09 -37.65 -14.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.33 0.32 0.24 0.24 0.19 12.97%

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