[OLYMPIA] YoY TTM Result on 30-Jun-2010 [#4]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -4.98%
YoY- 5.38%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 178,686 191,363 241,891 251,968 310,748 397,913 324,422 -9.45%
PBT -73,145 -24,566 9,069 -5,135 -7,498 80,198 567,950 -
Tax -8,490 -4,835 -8,852 -10,417 -5,896 -10,657 -13,228 -7.11%
NP -81,635 -29,401 217 -15,552 -13,394 69,541 554,722 -
-
NP to SH -79,419 -27,202 -1,948 -12,755 -13,480 61,528 557,424 -
-
Tax Rate - - 97.61% - - 13.29% 2.33% -
Total Cost 260,321 220,764 241,674 267,520 324,142 328,372 -230,300 -
-
Net Worth 264,983 444,085 631,549 709,477 695,592 717,394 617,109 -13.13%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 264,983 444,085 631,549 709,477 695,592 717,394 617,109 -13.13%
NOSH 828,074 807,428 742,999 754,763 747,948 696,500 685,677 3.19%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -45.69% -15.36% 0.09% -6.17% -4.31% 17.48% 170.99% -
ROE -29.97% -6.13% -0.31% -1.80% -1.94% 8.58% 90.33% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.58 23.70 32.56 33.38 41.55 57.13 47.31 -12.25%
EPS -9.59 -3.37 -0.26 -1.69 -1.80 8.83 81.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.55 0.85 0.94 0.93 1.03 0.90 -15.81%
Adjusted Per Share Value based on latest NOSH - 754,763
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.64 17.82 22.52 23.46 28.93 37.05 30.21 -9.45%
EPS -7.39 -2.53 -0.18 -1.19 -1.26 5.73 51.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2467 0.4135 0.588 0.6606 0.6477 0.668 0.5746 -13.13%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.135 0.19 0.31 0.22 0.25 0.45 0.86 -
P/RPS 0.63 0.80 0.95 0.66 0.60 0.79 1.82 -16.19%
P/EPS -1.41 -5.64 -118.24 -13.02 -13.87 5.09 1.06 -
EY -71.04 -17.73 -0.85 -7.68 -7.21 19.63 94.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.36 0.23 0.27 0.44 0.96 -12.85%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 24/08/11 27/08/10 28/08/09 28/08/08 30/08/07 -
Price 0.115 0.19 0.25 0.22 0.25 0.41 0.68 -
P/RPS 0.53 0.80 0.77 0.66 0.60 0.72 1.44 -15.33%
P/EPS -1.20 -5.64 -95.35 -13.02 -13.87 4.64 0.84 -
EY -83.40 -17.73 -1.05 -7.68 -7.21 21.55 119.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.29 0.23 0.27 0.40 0.76 -11.69%

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