[OLYMPIA] YoY Cumulative Quarter Result on 31-Dec-2013 [#2]

Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 69.41%
YoY- 98.05%
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 123,601 71,105 80,434 83,159 88,506 94,165 93,975 4.30%
PBT 17,714 -8,949 37,288 -352 -51,255 23,811 -3,474 -
Tax -4,928 -3,262 -7,353 -772 -4,034 -47,236 -334 51.28%
NP 12,786 -12,211 29,935 -1,124 -55,289 -23,425 -3,808 -
-
NP to SH 12,888 -12,335 30,348 -1,051 -53,865 -21,526 -3,566 -
-
Tax Rate 27.82% - 19.72% - - 198.38% - -
Total Cost 110,815 83,316 50,499 84,283 143,795 117,590 97,783 1.94%
-
Net Worth 399,138 368,435 385,636 327,498 394,504 599,652 634,747 -6.88%
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 399,138 368,435 385,636 327,498 394,504 599,652 634,747 -6.88%
NOSH 1,023,432 1,023,432 1,042,260 1,023,432 758,661 768,785 713,200 5.71%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.34% -17.17% 37.22% -1.35% -62.47% -24.88% -4.05% -
ROE 3.23% -3.35% 7.87% -0.32% -13.65% -3.59% -0.56% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.08 6.95 7.72 8.13 11.67 12.25 13.18 -1.33%
EPS 1.30 -1.20 3.00 -0.10 -7.10 -2.80 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.36 0.37 0.32 0.52 0.78 0.89 -11.91%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 11.51 6.62 7.49 7.74 8.24 8.77 8.75 4.30%
EPS 1.20 -1.15 2.83 -0.10 -5.02 -2.00 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.343 0.3591 0.3049 0.3673 0.5583 0.591 -6.88%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.135 0.095 0.12 0.12 0.16 0.25 0.28 -
P/RPS 1.12 1.37 1.55 1.48 1.37 2.04 2.12 -9.34%
P/EPS 10.72 -7.88 4.12 -116.85 -2.25 -8.93 -56.00 -
EY 9.33 -12.69 24.26 -0.86 -44.38 -11.20 -1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.32 0.38 0.31 0.32 0.31 1.88%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/17 30/08/16 27/08/15 25/02/14 28/02/13 28/02/12 23/02/11 -
Price 0.125 0.09 0.095 0.125 0.135 0.25 0.43 -
P/RPS 1.04 1.30 1.23 1.54 1.16 2.04 3.26 -16.11%
P/EPS 9.93 -7.47 3.26 -121.72 -1.90 -8.93 -86.00 -
EY 10.07 -13.39 30.65 -0.82 -52.59 -11.20 -1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.26 0.39 0.26 0.32 0.48 -6.04%

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