[OLYMPIA] YoY TTM Result on 30-Sep-2022 [#3]

Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 16.77%
YoY- 6.54%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 88,554 84,411 54,452 92,533 125,073 126,112 184,915 -11.54%
PBT -16,815 -11,128 -12,181 -47,252 2,409 19,769 42,494 -
Tax 955 6 254 -1,141 -8,051 -2,888 -10,121 -
NP -15,860 -11,122 -11,927 -48,393 -5,642 16,881 32,373 -
-
NP to SH -16,184 -11,141 -11,921 -48,383 -5,942 15,949 32,959 -
-
Tax Rate - - - - 334.21% 14.61% 23.82% -
Total Cost 104,414 95,533 66,379 140,926 130,715 109,231 152,542 -6.11%
-
Net Worth 337,732 358,201 368,435 378,669 409,372 409,372 399,138 -2.74%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 337,732 358,201 368,435 378,669 409,372 409,372 399,138 -2.74%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -17.91% -13.18% -21.90% -52.30% -4.51% 13.39% 17.51% -
ROE -4.79% -3.11% -3.24% -12.78% -1.45% 3.90% 8.26% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.65 8.25 5.32 9.04 12.22 12.32 18.07 -11.54%
EPS -1.58 -1.09 -1.16 -4.73 -0.58 1.56 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.36 0.37 0.40 0.40 0.39 -2.74%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.65 8.25 5.32 9.04 12.22 12.32 18.07 -11.54%
EPS -1.58 -1.09 -1.16 -4.73 -0.58 1.56 3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.35 0.36 0.37 0.40 0.40 0.39 -2.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.08 0.07 0.095 0.09 0.105 0.11 0.135 -
P/RPS 0.92 0.85 1.79 1.00 0.86 0.89 0.75 3.46%
P/EPS -5.06 -6.43 -8.16 -1.90 -18.08 7.06 4.19 -
EY -19.77 -15.55 -12.26 -52.53 -5.53 14.17 23.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.26 0.24 0.26 0.28 0.35 -6.09%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 23/11/22 24/11/21 30/11/20 26/11/19 27/11/18 30/11/17 -
Price 0.075 0.07 0.095 0.085 0.10 0.10 0.125 -
P/RPS 0.87 0.85 1.79 0.94 0.82 0.81 0.69 3.93%
P/EPS -4.74 -6.43 -8.16 -1.80 -17.22 6.42 3.88 -
EY -21.08 -15.55 -12.26 -55.62 -5.81 15.58 25.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.26 0.23 0.25 0.25 0.32 -5.35%

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