[OLYMPIA] YoY TTM Result on 31-Dec-2013 [#2]

Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 57.78%
YoY- 55.32%
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 188,444 140,822 157,939 173,339 185,704 242,081 240,917 -3.70%
PBT 36,981 -18,128 32,653 -22,242 -52,010 -11,268 -7,776 -
Tax -10,375 -5,318 -8,746 -5,228 -9,255 -8,132 -8,901 2.38%
NP 26,606 -23,446 23,907 -27,470 -61,265 -19,400 -16,677 -
-
NP to SH 27,266 -23,322 23,972 -26,605 -59,541 -19,908 -16,759 -
-
Tax Rate 28.05% - 26.78% - - - - -
Total Cost 161,838 164,268 134,032 200,809 246,969 261,481 257,594 -6.89%
-
Net Worth 399,138 360,440 347,966 327,498 393,235 628,055 713,483 -8.54%
Dividend
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 399,138 360,440 347,966 327,498 393,235 628,055 713,483 -8.54%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 756,222 805,200 801,666 3.82%
Ratio Analysis
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.12% -16.65% 15.14% -15.85% -32.99% -8.01% -6.92% -
ROE 6.83% -6.47% 6.89% -8.12% -15.14% -3.17% -2.35% -
Per Share
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.41 14.07 15.43 16.94 24.56 30.06 30.05 -7.25%
EPS 2.66 -2.33 2.34 -2.60 -7.87 -2.47 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.36 0.34 0.32 0.52 0.78 0.89 -11.91%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 17.55 13.11 14.71 16.14 17.29 22.54 22.43 -3.70%
EPS 2.54 -2.17 2.23 -2.48 -5.54 -1.85 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3356 0.324 0.3049 0.3661 0.5848 0.6643 -8.54%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.135 0.095 0.12 0.12 0.16 0.25 0.28 -
P/RPS 0.73 0.68 0.78 0.71 0.65 0.83 0.93 -3.65%
P/EPS 5.07 -4.08 5.12 -4.62 -2.03 -10.11 -13.39 -
EY 19.73 -24.52 19.52 -21.66 -49.21 -9.89 -7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.35 0.38 0.31 0.32 0.31 1.88%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 29/08/17 30/08/16 27/08/15 25/02/14 28/02/13 28/02/12 23/02/11 -
Price 0.125 0.09 0.095 0.125 0.135 0.25 0.43 -
P/RPS 0.68 0.64 0.62 0.74 0.55 0.83 1.43 -10.80%
P/EPS 4.69 -3.86 4.06 -4.81 -1.71 -10.11 -20.57 -
EY 21.31 -25.88 24.66 -20.80 -58.32 -9.89 -4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.25 0.28 0.39 0.26 0.32 0.48 -6.04%

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