[OLYMPIA] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 1.22%
YoY- -20.78%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 183,886 186,440 189,955 178,716 152,168 151,432 167,082 6.57%
PBT -107,142 -97,064 -226,053 -103,830 -106,148 -100,188 -147,647 -19.20%
Tax -404 -160 5,033 4,265 5,358 4,780 147,647 -
NP -107,546 -97,224 -221,020 -99,565 -100,790 -95,408 0 -
-
NP to SH -107,546 -97,224 -221,020 -99,565 -100,790 -95,408 -142,033 -16.88%
-
Tax Rate - - - - - - - -
Total Cost 291,432 283,664 410,975 278,281 252,958 246,840 167,082 44.75%
-
Net Worth -553,994 -523,748 -503,374 -340,582 -312,449 -267,142 -263,790 63.77%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -553,994 -523,748 -503,374 -340,582 -312,449 -267,142 -263,790 63.77%
NOSH 508,251 508,493 508,458 508,332 503,950 477,040 507,289 0.12%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -58.49% -52.15% -116.35% -55.71% -66.24% -63.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.18 36.67 37.36 35.16 30.20 31.74 32.94 6.43%
EPS -21.16 -19.12 -43.48 -19.59 -19.82 -18.76 -27.94 -16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.09 -1.03 -0.99 -0.67 -0.62 -0.56 -0.52 63.56%
Adjusted Per Share Value based on latest NOSH - 507,928
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 17.12 17.36 17.69 16.64 14.17 14.10 15.56 6.55%
EPS -10.01 -9.05 -20.58 -9.27 -9.38 -8.88 -13.22 -16.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5158 -0.4877 -0.4687 -0.3171 -0.2909 -0.2487 -0.2456 63.77%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.95 0.90 1.20 1.35 2.55 3.55 1.15 -
P/RPS 2.63 2.45 3.21 3.84 8.45 11.18 3.49 -17.14%
P/EPS -4.49 -4.71 -2.76 -6.89 -12.75 -17.75 -4.11 6.05%
EY -22.27 -21.24 -36.22 -14.51 -7.84 -5.63 -24.35 -5.76%
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 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 29/11/01 29/08/01 -
Price 1.00 0.80 0.90 1.25 1.85 2.80 2.75 -
P/RPS 2.76 2.18 2.41 3.56 6.13 8.82 8.35 -52.09%
P/EPS -4.73 -4.18 -2.07 -6.38 -9.25 -14.00 -9.82 -38.47%
EY -21.16 -23.90 -48.30 -15.67 -10.81 -7.14 -10.18 62.65%
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 0.00 -

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 & 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