[OLYMPIA] YoY Quarter Result on 30-Jun-2009 [#4]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 546.78%
YoY- 175.03%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 45,462 51,079 75,739 83,137 88,205 99,640 48,997 -1.23%
PBT -1,143 6,763 34,685 34,006 12,319 651,450 -54,028 -47.37%
Tax -4,349 -10,808 -6,369 -1,727 -2,191 -13,194 -227 63.50%
NP -5,492 -4,045 28,316 32,279 10,128 638,256 -54,255 -31.70%
-
NP to SH -5,652 -4,458 28,319 29,170 10,606 640,907 -53,586 -31.23%
-
Tax Rate - 159.81% 18.36% 5.08% 17.79% 2.03% - -
Total Cost 50,954 55,124 47,423 50,858 78,077 -538,616 103,252 -11.09%
-
Net Worth 444,085 631,549 709,477 695,592 717,394 617,109 -1,042,512 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 444,085 631,549 709,477 695,592 717,394 617,109 -1,042,512 -
NOSH 807,428 742,999 754,763 747,948 696,500 685,677 508,542 8.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -12.08% -7.92% 37.39% 38.83% 11.48% 640.56% -110.73% -
ROE -1.27% -0.71% 3.99% 4.19% 1.48% 103.86% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.63 6.87 10.03 11.12 12.66 14.53 9.63 -8.55%
EPS -0.70 -0.60 3.70 3.90 1.50 284.60 -74.20 -54.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.85 0.94 0.93 1.03 0.90 -2.05 -
Adjusted Per Share Value based on latest NOSH - 747,948
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 4.23 4.76 7.05 7.74 8.21 9.28 4.56 -1.24%
EPS -0.53 -0.42 2.64 2.72 0.99 59.67 -4.99 -31.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4135 0.588 0.6606 0.6477 0.668 0.5746 -0.9707 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.19 0.31 0.22 0.25 0.45 0.86 1.00 -
P/RPS 3.37 4.51 2.19 2.25 3.55 5.92 10.38 -17.08%
P/EPS -27.14 -51.67 5.86 6.41 29.55 0.92 -9.49 19.12%
EY -3.68 -1.94 17.05 15.60 3.38 108.69 -10.54 -16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.23 0.27 0.44 0.96 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 27/08/10 28/08/09 28/08/08 30/08/07 23/08/06 -
Price 0.19 0.25 0.22 0.25 0.41 0.68 1.00 -
P/RPS 3.37 3.64 2.19 2.25 3.24 4.68 10.38 -17.08%
P/EPS -27.14 -41.67 5.86 6.41 26.92 0.73 -9.49 19.12%
EY -3.68 -2.40 17.05 15.60 3.71 137.46 -10.54 -16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.23 0.27 0.40 0.76 0.00 -

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