[OLYMPIA] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 29.38%
YoY- -164.78%
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 195,558 129,958 173,065 183,364 194,534 234,428 234,972 -2.41%
PBT 23,270 -21,770 13,524 -72,309 -31,230 3,058 -53,093 -
Tax -7,314 -3,802 -3,793 -6,316 -648 -2,988 -5,397 4.13%
NP 15,956 -25,573 9,730 -78,625 -31,878 70 -58,490 -
-
NP to SH 16,209 -25,520 10,077 -76,081 -28,733 -2,016 -54,765 -
-
Tax Rate 31.43% - 28.05% - - 97.71% - -
Total Cost 179,602 155,531 163,334 261,989 226,413 234,357 293,462 -6.33%
-
Net Worth 399,138 358,201 337,732 352,877 584,928 650,159 692,172 -7.07%
Dividend
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 399,138 358,201 337,732 352,877 584,928 650,159 692,172 -7.07%
NOSH 1,023,432 1,023,432 1,023,432 750,802 769,642 755,999 760,629 4.03%
Ratio Analysis
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.16% -19.68% 5.62% -42.88% -16.39% 0.03% -24.89% -
ROE 4.06% -7.12% 2.98% -21.56% -4.91% -0.31% -7.91% -
Per Share
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 19.11 12.70 16.91 24.42 25.28 31.01 30.89 -6.19%
EPS 1.60 -2.40 0.93 -10.13 -3.73 -0.27 -7.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.35 0.33 0.47 0.76 0.86 0.91 -10.67%
Adjusted Per Share Value based on latest NOSH - 798,999
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.21 12.10 16.11 17.07 18.11 21.83 21.88 -2.41%
EPS 1.51 -2.38 0.94 -7.08 -2.68 -0.19 -5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3335 0.3145 0.3286 0.5446 0.6054 0.6445 -7.07%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/09/17 30/09/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.135 0.09 0.135 0.13 0.23 0.41 0.22 -
P/RPS 0.71 0.71 0.80 0.53 0.91 1.32 0.71 0.00%
P/EPS 8.52 -3.61 13.71 -1.28 -6.16 -153.75 -3.06 -
EY 11.73 -27.71 7.29 -77.95 -16.23 -0.65 -32.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.41 0.28 0.30 0.48 0.24 5.15%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/11/17 29/11/16 21/05/14 29/05/13 23/05/12 26/05/11 21/05/10 -
Price 0.125 0.075 0.13 0.165 0.19 0.31 0.25 -
P/RPS 0.65 0.59 0.77 0.68 0.75 1.00 0.81 -2.88%
P/EPS 7.89 -3.01 13.20 -1.63 -5.09 -116.25 -3.47 -
EY 12.67 -33.25 7.57 -61.41 -19.65 -0.86 -28.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.39 0.35 0.25 0.36 0.27 2.28%

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