[OLYMPIA] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 13.21%
YoY- 18.85%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 68,118 75,425 95,964 130,101 119,366 188,444 140,822 -11.39%
PBT -13,548 -9,748 -45,709 15,004 6,955 36,981 -18,128 -4.73%
Tax 180 108 -478 -9,471 -2,273 -10,375 -5,318 -
NP -13,368 -9,640 -46,187 5,533 4,682 26,606 -23,446 -8.93%
-
NP to SH -13,385 -9,635 -46,289 4,987 4,196 27,266 -23,322 -8.83%
-
Tax Rate - - - 63.12% 32.68% 28.05% - -
Total Cost 81,486 85,065 142,151 124,568 114,684 161,838 164,268 -11.02%
-
Net Worth 358,201 368,435 378,669 409,372 399,138 399,138 360,440 -0.10%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 358,201 368,435 378,669 409,372 399,138 399,138 360,440 -0.10%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -19.62% -12.78% -48.13% 4.25% 3.92% 14.12% -16.65% -
ROE -3.74% -2.62% -12.22% 1.22% 1.05% 6.83% -6.47% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 6.66 7.37 9.38 12.71 11.66 18.41 14.07 -11.71%
EPS -1.31 -0.94 -4.52 0.49 0.41 2.66 -2.33 -9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.37 0.40 0.39 0.39 0.36 -0.46%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 6.34 7.02 8.94 12.11 11.11 17.55 13.11 -11.39%
EPS -1.25 -0.90 -4.31 0.46 0.39 2.54 -2.17 -8.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.343 0.3526 0.3812 0.3716 0.3716 0.3356 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.065 0.105 0.09 0.125 0.11 0.135 0.095 -
P/RPS 0.98 1.42 0.96 0.98 0.94 0.73 0.68 6.27%
P/EPS -4.97 -11.15 -1.99 25.65 26.83 5.07 -4.08 3.34%
EY -20.12 -8.97 -50.25 3.90 3.73 19.73 -24.52 -3.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.29 0.24 0.31 0.28 0.35 0.26 -5.09%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/08/22 24/08/21 28/08/20 26/08/19 27/08/18 29/08/17 30/08/16 -
Price 0.08 0.10 0.10 0.11 0.125 0.125 0.09 -
P/RPS 1.20 1.36 1.07 0.87 1.07 0.68 0.64 11.03%
P/EPS -6.12 -10.62 -2.21 22.57 30.49 4.69 -3.86 7.98%
EY -16.35 -9.41 -45.23 4.43 3.28 21.31 -25.88 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.28 0.27 0.28 0.32 0.32 0.25 -1.37%

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