[OLYMPIA] YoY TTM Result on 31-Mar-2008 [#3]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 6.65%
YoY- 604.73%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 251,560 242,240 332,942 409,348 273,779 217,478 201,894 3.73%
PBT 36,979 -3,514 -31,485 719,329 -137,528 -172,066 -108,135 -
Tax -8,610 -8,321 -3,814 -21,660 -261 16 -1,062 41.71%
NP 28,369 -11,835 -35,299 697,669 -137,789 -172,050 -109,197 -
-
NP to SH 26,807 -12,150 -31,798 691,829 -137,069 -169,605 -109,197 -
-
Tax Rate 23.28% - - 3.01% - - - -
Total Cost 223,191 254,075 368,241 -288,321 411,568 389,528 311,091 -5.38%
-
Net Worth 588,813 686,834 631,136 708,647 -1,130,578 -991,343 -833,397 -
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 588,813 686,834 631,136 708,647 -1,130,578 -991,343 -833,397 -
NOSH 684,666 754,763 725,444 730,564 50,835 508,381 508,169 5.09%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.28% -4.89% -10.60% 170.43% -50.33% -79.11% -54.09% -
ROE 4.55% -1.77% -5.04% 97.63% 0.00% 0.00% 0.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 36.74 32.09 45.89 56.03 538.56 42.78 39.73 -1.29%
EPS 3.92 -1.61 -4.38 94.70 -269.63 -33.36 -21.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.91 0.87 0.97 -22.24 -1.95 -1.64 -
Adjusted Per Share Value based on latest NOSH - 730,564
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 23.42 22.55 31.00 38.11 25.49 20.25 18.80 3.72%
EPS 2.50 -1.13 -2.96 64.42 -12.76 -15.79 -10.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5482 0.6395 0.5877 0.6598 -1.0527 -0.923 -0.776 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.41 0.22 0.23 0.47 1.80 1.00 1.10 -
P/RPS 1.12 0.69 0.50 0.84 0.33 2.34 2.77 -14.00%
P/EPS 10.47 -13.67 -5.25 0.50 -0.67 -3.00 -5.12 -
EY 9.55 -7.32 -19.06 201.48 -149.80 -33.36 -19.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.24 0.26 0.48 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 21/05/10 29/05/09 29/05/08 28/05/07 31/05/06 27/05/05 -
Price 0.31 0.25 0.23 0.41 0.57 1.00 1.00 -
P/RPS 0.84 0.78 0.50 0.73 0.11 2.34 2.52 -16.72%
P/EPS 7.92 -15.53 -5.25 0.43 -0.21 -3.00 -4.65 -
EY 12.63 -6.44 -19.06 230.97 -473.04 -33.36 -21.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.27 0.26 0.42 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