[OLYMPIA] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -4.62%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 151,432 167,082 161,062 180,344 151,276 191,630 179,404 -10.67%
PBT -100,188 -147,647 -91,292 -94,176 -89,692 -255,581 -83,042 13.31%
Tax 4,780 147,647 91,292 94,176 89,692 255,581 83,042 -85.06%
NP -95,408 0 0 0 0 0 0 -
-
NP to SH -95,408 -142,033 -82,436 -86,016 -82,216 -247,468 -64,853 29.32%
-
Tax Rate - - - - - - - -
Total Cost 246,840 167,082 161,062 180,344 151,276 191,630 179,404 23.68%
-
Net Worth -267,142 -263,790 -190,633 -177,408 0 -132,544 6,809,600 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -267,142 -263,790 -190,633 -177,408 0 -132,544 6,809,600 -
NOSH 477,040 507,289 515,225 537,600 513,850 509,787 486,400 -1.28%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -63.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.95% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 31.74 32.94 31.26 33.55 29.44 37.59 36.88 -9.51%
EPS -18.76 -27.94 -16.00 -16.00 -16.00 -49.00 -13.33 25.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.56 -0.52 -0.37 -0.33 0.00 -0.26 14.00 -
Adjusted Per Share Value based on latest NOSH - 561,350
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 14.10 15.56 15.00 16.79 14.09 17.84 16.70 -10.65%
EPS -8.88 -13.22 -7.68 -8.01 -7.66 -23.04 -6.04 29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2487 -0.2456 -0.1775 -0.1652 0.00 -0.1234 6.3404 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.55 1.15 1.05 1.75 2.30 3.65 6.75 -
P/RPS 11.18 3.49 3.36 5.22 7.81 9.71 18.30 -27.97%
P/EPS -17.75 -4.11 -6.56 -10.94 -14.38 -7.52 -50.63 -50.24%
EY -5.63 -24.35 -15.24 -9.14 -6.96 -13.30 -1.98 100.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 28/05/01 28/02/01 29/11/00 30/08/00 26/05/00 -
Price 2.80 2.75 1.15 1.55 2.15 2.70 4.25 -
P/RPS 8.82 8.35 3.68 4.62 7.30 7.18 11.52 -16.29%
P/EPS -14.00 -9.82 -7.19 -9.69 -13.44 -5.56 -31.88 -42.19%
EY -7.14 -10.18 -13.91 -10.32 -7.44 -17.98 -3.14 72.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -

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