[OLYMPIA] YoY TTM 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- 57.61%
YoY- -121.91%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 191,363 241,891 251,968 310,748 397,913 324,422 215,006 -1.92%
PBT -24,566 9,069 -5,135 -7,498 80,198 567,950 -168,096 -27.40%
Tax -4,835 -8,852 -10,417 -5,896 -10,657 -13,228 -299 58.95%
NP -29,401 217 -15,552 -13,394 69,541 554,722 -168,395 -25.21%
-
NP to SH -27,202 -1,948 -12,755 -13,480 61,528 557,424 -165,281 -25.95%
-
Tax Rate - 97.61% - - 13.29% 2.33% - -
Total Cost 220,764 241,674 267,520 324,142 328,372 -230,300 383,401 -8.78%
-
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 -15.36% 0.09% -6.17% -4.31% 17.48% 170.99% -78.32% -
ROE -6.13% -0.31% -1.80% -1.94% 8.58% 90.33% 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 23.70 32.56 33.38 41.55 57.13 47.31 42.28 -9.18%
EPS -3.37 -0.26 -1.69 -1.80 8.83 81.30 -32.50 -31.43%
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 17.82 22.52 23.46 28.93 37.05 30.21 20.02 -1.91%
EPS -2.53 -0.18 -1.19 -1.26 5.73 51.90 -15.39 -25.96%
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 0.80 0.95 0.66 0.60 0.79 1.82 2.37 -16.54%
P/EPS -5.64 -118.24 -13.02 -13.87 5.09 1.06 -3.08 10.59%
EY -17.73 -0.85 -7.68 -7.21 19.63 94.53 -32.50 -9.59%
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 0.80 0.77 0.66 0.60 0.72 1.44 2.37 -16.54%
P/EPS -5.64 -95.35 -13.02 -13.87 4.64 0.84 -3.08 10.59%
EY -17.73 -1.05 -7.68 -7.21 21.55 119.55 -32.50 -9.59%
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