[OLYMPIA] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 753.91%
YoY- 2253.87%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 38,882 227,406 191,659 80,434 44,460 171,580 171,580 -62.79%
PBT -1,290 23,554 29,732 37,288 -2,558 2,868 2,868 -
Tax -1,816 -11,080 -7,452 -7,353 -2,207 -4,869 -4,869 -48.15%
NP -3,106 12,474 22,280 29,935 -4,765 -2,001 -2,001 34.02%
-
NP to SH -3,324 13,070 22,780 30,348 -4,641 -1,409 -1,409 77.12%
-
Tax Rate - 47.04% 25.06% 19.72% - 169.77% 169.77% -
Total Cost 41,988 214,932 169,379 50,499 49,225 173,581 173,581 -61.14%
-
Net Worth 378,669 347,966 358,201 385,636 317,263 317,263 334,719 8.56%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 378,669 347,966 358,201 385,636 317,263 317,263 334,719 8.56%
NOSH 1,023,432 1,023,432 1,023,432 1,042,260 1,023,432 1,023,432 1,045,999 -1.44%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -7.99% 5.49% 11.62% 37.22% -10.72% -1.17% -1.17% -
ROE -0.88% 3.76% 6.36% 7.87% -1.46% -0.44% -0.42% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.80 22.22 18.73 7.72 4.34 16.77 16.40 -62.24%
EPS -0.30 1.30 2.20 3.00 -0.50 -0.10 -0.10 107.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.35 0.37 0.31 0.31 0.32 10.15%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.80 22.22 18.73 7.86 4.34 16.77 16.77 -62.79%
EPS -0.30 1.30 2.20 2.97 -0.50 -0.10 -0.14 66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.35 0.3768 0.31 0.31 0.3271 8.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.105 0.125 0.105 0.12 0.135 0.135 0.20 -
P/RPS 2.76 0.56 0.56 1.55 3.11 0.81 1.22 72.24%
P/EPS -32.33 9.79 4.72 4.12 -29.77 -98.06 -148.47 -63.77%
EY -3.09 10.22 21.20 24.26 -3.36 -1.02 -0.67 176.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.30 0.32 0.44 0.44 0.63 -41.73%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 24/11/15 27/08/15 27/05/15 27/02/15 25/11/14 -
Price 0.10 0.105 0.125 0.095 0.13 0.14 0.16 -
P/RPS 2.63 0.47 0.67 1.23 2.99 0.84 0.98 93.00%
P/EPS -30.79 8.22 5.62 3.26 -28.67 -101.69 -118.78 -59.31%
EY -3.25 12.16 17.81 30.65 -3.49 -0.98 -0.84 146.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.36 0.26 0.42 0.45 0.50 -33.66%

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