[OLYMPIA] YoY TTM Result on 30-Sep-2006 [#1]

Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 1.39%
YoY- -13.63%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 261,098 407,757 360,496 220,384 203,551 205,956 197,533 4.75%
PBT 7,485 50,956 616,662 -166,598 -142,914 -99,143 -139,092 -
Tax -4,418 -10,033 -15,913 -312 -713 1,548 1,037 -
NP 3,067 40,923 600,749 -166,910 -143,627 -97,595 -138,055 -
-
NP to SH 2,567 35,058 602,489 -162,983 -143,428 -97,595 -138,055 -
-
Tax Rate 59.02% 19.69% 2.58% - - - - -
Total Cost 258,031 366,834 -240,253 387,294 347,178 303,551 335,588 -4.28%
-
Net Worth 751,812 682,784 665,390 -1,072,524 -925,415 -778,229 -680,528 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 751,812 682,784 665,390 -1,072,524 -925,415 -778,229 -680,528 -
NOSH 808,400 750,312 723,250 508,305 508,469 508,646 507,857 8.04%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 1.17% 10.04% 166.65% -75.74% -70.56% -47.39% -69.89% -
ROE 0.34% 5.13% 90.55% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 32.30 54.34 49.84 43.36 40.03 40.49 38.90 -3.04%
EPS 0.32 4.67 83.30 -32.06 -28.21 -19.19 -27.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.91 0.92 -2.11 -1.82 -1.53 -1.34 -
Adjusted Per Share Value based on latest NOSH - 508,305
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.51 39.84 35.22 21.53 19.89 20.12 19.30 4.75%
EPS 0.25 3.43 58.87 -15.93 -14.01 -9.54 -13.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7346 0.6672 0.6502 -1.048 -0.9042 -0.7604 -0.6649 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.24 0.37 0.69 1.10 1.40 1.60 0.85 -
P/RPS 0.74 0.68 1.38 2.54 3.50 3.95 2.19 -16.52%
P/EPS 75.58 7.92 0.83 -3.43 -4.96 -8.34 -3.13 -
EY 1.32 12.63 120.73 -29.15 -20.15 -11.99 -31.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.41 0.75 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 26/11/08 20/11/07 27/11/06 22/11/05 26/11/04 21/11/03 -
Price 0.22 0.17 0.69 1.25 1.20 1.55 0.90 -
P/RPS 0.68 0.31 1.38 2.88 3.00 3.83 2.31 -18.42%
P/EPS 69.28 3.64 0.83 -3.90 -4.25 -8.08 -3.31 -
EY 1.44 27.49 120.73 -25.65 -23.51 -12.38 -30.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.19 0.75 0.00 0.00 0.00 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