[OLYMPIA] YoY Quarter Result on 2012-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 38,882 44,460 41,358 43,340 46,680 46,431 50,054 -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 -1,290 -2,558 -2,989 -18,332 -32,141 -1,501 2,861 - 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 -1,816 -2,207 -292 -1,962 597 -308 -603 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 -3,106 -4,765 -3,281 -20,294 -31,544 -1,809 2,258 - 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 -3,324 -4,641 -3,436 -19,835 -29,578 -1,161 4,042 - 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 41,988 49,225 44,639 63,634 78,224 48,240 47,796 -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 -0.88 % -1.46 % -1.05 % -5.00 % -4.94 % -0.22 % 0.54 % - YoY % 39.73% -39.05% 79.00% -1.21% -2,145.45% -140.74% - Horiz. % -162.96% -270.37% -194.44% -925.93% -914.81% -40.74% 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 3.80 4.34 4.04 5.68 6.00 8.00 6.19 -7.23% YoY % -12.44% 7.43% -28.87% -5.33% -25.00% 29.24% - Horiz. % 61.39% 70.11% 65.27% 91.76% 96.93% 129.24% 100.00%
EPS -0.30 -0.45 -0.30 -2.60 -3.80 -0.20 0.50 - YoY % 33.33% -50.00% 88.46% 31.58% -1,800.00% -140.00% - Horiz. % -60.00% -90.00% -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 3.80 4.34 4.04 4.23 4.56 4.54 4.89 -3.80% YoY % -12.44% 7.43% -4.49% -7.24% 0.44% -7.16% - Horiz. % 77.71% 88.75% 82.62% 86.50% 93.25% 92.84% 100.00%
EPS -0.30 -0.45 -0.30 -1.94 -2.89 -0.11 0.39 - YoY % 33.33% -50.00% 84.54% 32.87% -2,527.27% -128.21% - Horiz. % -76.92% -115.38% -76.92% -497.44% -741.03% -28.21% 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 2.76 3.11 3.09 3.34 3.67 2.75 3.88 -5.10% YoY % -11.25% 0.65% -7.49% -8.99% 33.45% -29.12% - Horiz. % 71.13% 80.15% 79.64% 86.08% 94.59% 70.88% 100.00%
P/EPS -32.33 -29.77 -37.23 -7.31 -5.79 -110.00 48.00 - YoY % -8.60% 20.04% -409.30% -26.25% 94.74% -329.17% - Horiz. % -67.35% -62.02% -77.56% -15.23% -12.06% -229.17% 100.00%
EY -3.09 -3.36 -2.69 -13.68 -17.27 -0.91 2.08 - YoY % 8.04% -24.91% 80.34% 20.79% -1,797.80% -143.75% - Horiz. % -148.56% -161.54% -129.33% -657.69% -830.29% -43.75% 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 2.63 2.99 3.09 2.99 4.17 2.75 3.55 -4.51% YoY % -12.04% -3.24% 3.34% -28.30% 51.64% -22.54% - Horiz. % 74.08% 84.23% 87.04% 84.23% 117.46% 77.46% 100.00%
P/EPS -30.79 -28.67 -37.23 -6.54 -6.58 -110.00 44.00 - YoY % -7.39% 22.99% -469.27% 0.61% 94.02% -350.00% - Horiz. % -69.98% -65.16% -84.61% -14.86% -14.95% -250.00% 100.00%
EY -3.25 -3.49 -2.69 -15.29 -15.20 -0.91 2.27 - YoY % 6.88% -29.74% 82.41% -0.59% -1,570.33% -140.09% - Horiz. % -143.17% -153.74% -118.50% -673.57% -669.60% -40.09% 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
Quarterly Report - Q1 2013.pdf 
