[OLYMPIA] QoQ Quarter Result on 30-Jun-2010 [#4]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 168.22%
YoY- -2.92%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 81,846 47,544 46,431 75,739 71,203 54,972 50,054 38.83%
PBT 5,768 -1,973 -1,501 34,685 -38,987 -3,694 2,861 59.65%
Tax -1,907 -26 -308 -6,369 -2,198 -1,247 -603 115.60%
NP 3,861 -1,999 -1,809 28,316 -41,185 -4,941 2,258 43.04%
-
NP to SH 2,054 -2,405 -1,161 28,319 -41,512 -3,604 4,042 -36.34%
-
Tax Rate 33.06% - - 18.36% - - 21.08% -
Total Cost 77,985 49,543 48,240 47,423 112,388 59,913 47,796 38.63%
-
Net Worth 588,813 713,483 522,449 709,477 686,834 670,344 751,812 -15.04%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 588,813 713,483 522,449 709,477 686,834 670,344 751,812 -15.04%
NOSH 684,666 801,666 580,499 754,763 754,763 720,800 808,400 -10.49%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.72% -4.20% -3.90% 37.39% -57.84% -8.99% 4.51% -
ROE 0.35% -0.34% -0.22% 3.99% -6.04% -0.54% 0.54% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.95 5.93 8.00 10.03 9.43 7.63 6.19 55.10%
EPS 0.30 -0.30 -0.20 3.70 -5.50 -0.50 0.50 -28.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.89 0.90 0.94 0.91 0.93 0.93 -5.08%
Adjusted Per Share Value based on latest NOSH - 754,763
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.00 4.65 4.54 7.40 6.96 5.37 4.89 38.88%
EPS 0.20 -0.23 -0.11 2.77 -4.06 -0.35 0.39 -35.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5753 0.6971 0.5105 0.6932 0.6711 0.655 0.7346 -15.04%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.41 0.28 0.22 0.22 0.22 0.22 0.24 -
P/RPS 3.43 4.72 2.75 2.19 2.33 2.88 3.88 -7.89%
P/EPS 136.67 -93.33 -110.00 5.86 -4.00 -44.00 48.00 101.01%
EY 0.73 -1.07 -0.91 17.05 -25.00 -2.27 2.08 -50.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.31 0.24 0.23 0.24 0.24 0.26 50.54%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 23/11/10 27/08/10 21/05/10 03/02/10 19/11/09 -
Price 0.31 0.43 0.22 0.22 0.25 0.23 0.22 -
P/RPS 2.59 7.25 2.75 2.19 2.65 3.02 3.55 -18.97%
P/EPS 103.33 -143.33 -110.00 5.86 -4.55 -46.00 44.00 76.76%
EY 0.97 -0.70 -0.91 17.05 -22.00 -2.17 2.27 -43.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.24 0.23 0.27 0.25 0.24 31.06%

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