[OLYMPIA] YoY Annualized Quarter Result on 2012-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 155,528 177,840 165,432 173,360 186,720 185,724 200,216 -3.81% YoY % -12.55% 7.50% -4.57% -7.16% 0.54% -7.24% - Horiz. % 77.68% 88.82% 82.63% 86.59% 93.26% 92.76% 100.00%
PBT -5,160 -10,232 -11,956 -73,328 -128,564 -6,004 11,444 - YoY % 49.57% 14.42% 83.70% 42.96% -2,041.31% -152.46% - Horiz. % -45.09% -89.41% -104.47% -640.76% -1,123.42% -52.46% 100.00%
Tax -7,264 -8,828 -1,168 -7,848 2,388 -1,232 -2,412 18.47% YoY % 17.72% -655.82% 85.12% -428.64% 293.83% 48.92% - Horiz. % 301.16% 366.00% 48.42% 325.37% -99.00% 51.08% 100.00%
NP -12,424 -19,060 -13,124 -81,176 -126,176 -7,236 9,032 - YoY % 34.82% -45.23% 83.83% 35.66% -1,643.73% -180.12% - Horiz. % -137.56% -211.03% -145.31% -898.76% -1,396.99% -80.12% 100.00%
NP to SH -13,296 -18,564 -13,744 -79,340 -118,312 -4,644 16,168 - YoY % 28.38% -35.07% 82.68% 32.94% -2,447.63% -128.72% - Horiz. % -82.24% -114.82% -85.01% -490.72% -731.77% -28.72% 100.00%
Tax Rate - % - % - % - % - % - % 21.08 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 167,952 196,900 178,556 254,536 312,896 192,960 191,184 -1.97% YoY % -14.70% 10.27% -29.85% -18.65% 62.16% 0.93% - Horiz. % 87.85% 102.99% 93.39% 133.14% 163.66% 100.93% 100.00%
Net Worth 378,669 317,263 327,498 396,699 599,343 522,449 751,812 -10.01% YoY % 19.35% -3.12% -17.44% -33.81% 14.72% -30.51% - Horiz. % 50.37% 42.20% 43.56% 52.77% 79.72% 69.49% 100.00%
Dividend 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 378,669 317,263 327,498 396,699 599,343 522,449 751,812 -10.01% YoY % 19.35% -3.12% -17.44% -33.81% 14.72% -30.51% - Horiz. % 50.37% 42.20% 43.56% 52.77% 79.72% 69.49% 100.00%
NOSH 1,023,432 1,023,432 1,023,432 762,884 778,368 580,499 808,400 3.69% YoY % 0.00% 0.00% 34.15% -1.99% 34.09% -28.19% - Horiz. % 126.60% 126.60% 126.60% 94.37% 96.29% 71.81% 100.00%
Ratio Analysis 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -7.99 % -10.72 % -7.93 % -46.83 % -67.57 % -3.90 % 4.51 % - YoY % 25.47% -35.18% 83.07% 30.69% -1,632.56% -186.47% - Horiz. % -177.16% -237.69% -175.83% -1,038.36% -1,498.23% -86.47% 100.00%
ROE -3.51 % -5.85 % -4.20 % -20.00 % -19.74 % -0.89 % 2.15 % - YoY % 40.00% -39.29% 79.00% -1.32% -2,117.98% -141.40% - Horiz. % -163.26% -272.09% -195.35% -930.23% -918.14% -41.40% 100.00%
Per Share 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.20 17.38 16.16 22.72 23.99 31.99 24.77 -7.23% YoY % -12.54% 7.55% -28.87% -5.29% -25.01% 29.15% - Horiz. % 61.36% 70.17% 65.24% 91.72% 96.85% 129.15% 100.00%
EPS -1.20 -2.00 -1.20 -10.40 -15.20 -0.80 2.00 - YoY % 40.00% -66.67% 88.46% 31.58% -1,800.00% -140.00% - Horiz. % -60.00% -100.00% -60.00% -520.00% -760.00% -40.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3700 0.3100 0.3200 0.5200 0.7700 0.9000 0.9300 -13.21% YoY % 19.35% -3.12% -38.46% -32.47% -14.44% -3.23% - Horiz. % 39.78% 33.33% 34.41% 55.91% 82.80% 96.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,432 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 15.20 17.38 16.16 16.94 18.24 18.15 19.56 -3.80% YoY % -12.54% 7.55% -4.60% -7.13% 0.50% -7.21% - Horiz. % 77.71% 88.85% 82.62% 86.61% 93.25% 92.79% 100.00%
EPS -1.20 -2.00 -1.20 -7.75 -11.56 -0.45 1.58 - YoY % 40.00% -66.67% 84.52% 32.96% -2,468.89% -128.48% - Horiz. % -75.95% -126.58% -75.95% -490.51% -731.65% -28.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3700 0.3100 0.3200 0.3876 0.5856 0.5105 0.7346 -10.01% YoY % 19.35% -3.12% -17.44% -33.81% 14.71% -30.51% - Horiz. % 50.37% 42.20% 43.56% 52.76% 79.72% 69.49% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.1050 0.1350 0.1250 0.1900 0.2200 0.2200 0.2400 -
P/RPS 0.69 0.78 0.77 0.84 0.92 0.69 0.97 -5.10% YoY % -11.54% 1.30% -8.33% -8.70% 33.33% -28.87% - Horiz. % 71.13% 80.41% 79.38% 86.60% 94.85% 71.13% 100.00%
P/EPS -8.08 -7.44 -9.31 -1.83 -1.45 -27.50 12.00 - YoY % -8.60% 20.09% -408.74% -26.21% 94.73% -329.17% - Horiz. % -67.33% -62.00% -77.58% -15.25% -12.08% -229.17% 100.00%
EY -12.37 -13.44 -10.74 -54.74 -69.09 -3.64 8.33 - YoY % 7.96% -25.14% 80.38% 20.77% -1,798.08% -143.70% - Horiz. % -148.50% -161.34% -128.93% -657.14% -829.41% -43.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.28 0.44 0.39 0.37 0.29 0.24 0.26 1.15% YoY % -36.36% 12.82% 5.41% 27.59% 20.83% -7.69% - Horiz. % 107.69% 169.23% 150.00% 142.31% 111.54% 92.31% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/05/16 27/05/15 28/11/13 30/11/12 25/11/11 23/11/10 19/11/09 -
Price 0.1000 0.1300 0.1250 0.1700 0.2500 0.2200 0.2200 -
P/RPS 0.66 0.75 0.77 0.75 1.04 0.69 0.89 -4.49% YoY % -12.00% -2.60% 2.67% -27.88% 50.72% -22.47% - Horiz. % 74.16% 84.27% 86.52% 84.27% 116.85% 77.53% 100.00%
P/EPS -7.70 -7.17 -9.31 -1.63 -1.64 -27.50 11.00 - YoY % -7.39% 22.99% -471.17% 0.61% 94.04% -350.00% - Horiz. % -70.00% -65.18% -84.64% -14.82% -14.91% -250.00% 100.00%
EY -12.99 -13.95 -10.74 -61.18 -60.80 -3.64 9.09 - YoY % 6.88% -29.89% 82.45% -0.63% -1,570.33% -140.04% - Horiz. % -142.90% -153.47% -118.15% -673.05% -668.87% -40.04% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.42 0.39 0.33 0.32 0.24 0.24 1.83% YoY % -35.71% 7.69% 18.18% 3.13% 33.33% 0.00% - Horiz. % 112.50% 175.00% 162.50% 137.50% 133.33% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Material Litigation - 29 November 2012.pdf 
