[OLYMPIA] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 1827.61%
YoY- 204.48%
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 32,153 61,207 61,886 123,601 71,105 80,434 83,159 -13.59%
PBT -26,152 997 3,255 17,714 -8,949 37,288 -352 93.99%
Tax 1,921 -1,691 1,087 -4,928 -3,262 -7,353 -772 -
NP -24,231 -694 4,342 12,786 -12,211 29,935 -1,124 60.37%
-
NP to SH -24,229 -694 4,464 12,888 -12,335 30,348 -1,051 62.03%
-
Tax Rate - 169.61% -33.39% 27.82% - 19.72% - -
Total Cost 56,384 61,901 57,544 110,815 83,316 50,499 84,283 -5.99%
-
Net Worth 378,669 409,372 399,138 399,138 368,435 385,636 327,498 2.25%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Net Worth 378,669 409,372 399,138 399,138 368,435 385,636 327,498 2.25%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,042,260 1,023,432 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
NP Margin -75.36% -1.13% 7.02% 10.34% -17.17% 37.22% -1.35% -
ROE -6.40% -0.17% 1.12% 3.23% -3.35% 7.87% -0.32% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 3.14 5.98 6.05 12.08 6.95 7.72 8.13 -13.61%
EPS -2.40 -0.10 0.40 1.30 -1.20 3.00 -0.10 63.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.40 0.39 0.39 0.36 0.37 0.32 2.25%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 3.14 5.98 6.05 12.08 6.95 7.86 8.13 -13.61%
EPS -2.40 -0.10 0.40 1.30 -1.20 2.97 -0.10 63.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.40 0.39 0.39 0.36 0.3768 0.32 2.25%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 -
Price 0.09 0.125 0.11 0.135 0.095 0.12 0.12 -
P/RPS 2.86 2.09 1.82 1.12 1.37 1.55 1.48 10.66%
P/EPS -3.80 -184.34 25.22 10.72 -7.88 4.12 -116.85 -40.95%
EY -26.30 -0.54 3.97 9.33 -12.69 24.26 -0.86 69.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.31 0.28 0.35 0.26 0.32 0.38 -6.82%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 28/08/20 26/08/19 27/08/18 29/08/17 30/08/16 27/08/15 25/02/14 -
Price 0.10 0.11 0.125 0.125 0.09 0.095 0.125 -
P/RPS 3.18 1.84 2.07 1.04 1.30 1.23 1.54 11.79%
P/EPS -4.22 -162.22 28.66 9.93 -7.47 3.26 -121.72 -40.37%
EY -23.67 -0.62 3.49 10.07 -13.39 30.65 -0.82 67.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.32 0.32 0.25 0.26 0.39 -5.49%

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