[OLYMPIA] YoY TTM Result on 31-Mar-2015 [#1]

Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -196.73%
YoY- -35.03%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 180,619 125,516 144,573 163,748 176,704 188,023 242,140 -4.40%
PBT 27,537 10,497 29,377 -14,056 -57,802 -10,757 -21,571 -
Tax -7,648 -5,644 -9,018 -6,037 -6,820 -7,394 -7,947 -0.58%
NP 19,889 4,853 20,359 -20,093 -64,622 -18,151 -29,518 -
-
NP to SH 19,329 5,383 20,678 -19,985 -63,020 -17,459 -30,365 -
-
Tax Rate 27.77% 53.77% 30.70% - - - - -
Total Cost 160,730 120,663 124,214 183,841 241,326 206,174 271,658 -7.75%
-
Net Worth 399,138 378,669 409,959 317,263 327,498 396,699 599,343 -6.05%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 399,138 378,669 409,959 317,263 327,498 396,699 599,343 -6.05%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 762,884 778,368 4.29%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.01% 3.87% 14.08% -12.27% -36.57% -9.65% -12.19% -
ROE 4.84% 1.42% 5.04% -6.30% -19.24% -4.40% -5.07% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 17.65 12.26 13.05 16.00 17.27 24.65 31.11 -8.34%
EPS 1.89 0.53 1.87 -1.95 -6.16 -2.29 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.37 0.31 0.32 0.52 0.77 -9.93%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 16.82 11.69 13.46 15.25 16.45 17.51 22.55 -4.40%
EPS 1.80 0.50 1.93 -1.86 -5.87 -1.63 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3526 0.3817 0.2954 0.3049 0.3694 0.558 -6.05%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 -
Price 0.11 0.145 0.105 0.135 0.125 0.19 0.22 -
P/RPS 0.62 1.18 0.80 0.84 0.72 0.77 0.71 -2.06%
P/EPS 5.82 27.57 5.63 -6.91 -2.03 -8.30 -5.64 -
EY 17.17 3.63 17.77 -14.46 -49.26 -12.05 -17.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.28 0.44 0.39 0.37 0.29 -0.53%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 CAGR
Date 30/05/18 23/05/17 27/05/16 27/05/15 28/11/13 30/11/12 25/11/11 -
Price 0.11 0.15 0.10 0.13 0.125 0.17 0.25 -
P/RPS 0.62 1.22 0.77 0.81 0.72 0.69 0.80 -3.84%
P/EPS 5.82 28.52 5.36 -6.66 -2.03 -7.43 -6.41 -
EY 17.17 3.51 18.66 -15.02 -49.26 -13.46 -15.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.41 0.27 0.42 0.39 0.33 0.32 -2.03%

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