[OLYMPIA] QoQ Annualized Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 5.6%
YoY- -1.96%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 204,848 198,584 194,497 191,910 183,886 186,440 189,955 5.14%
PBT -97,846 -93,096 -140,084 -101,518 -107,142 -97,064 -226,053 -42.69%
Tax 2,692 2,088 475 -1 -404 -160 5,033 -34.03%
NP -95,154 -91,008 -139,609 -101,520 -107,546 -97,224 -221,020 -42.89%
-
NP to SH -95,154 -91,008 -139,609 -101,520 -107,546 -97,224 -221,020 -42.89%
-
Tax Rate - - - - - - - -
Total Cost 300,002 289,592 334,106 293,430 291,432 283,664 410,975 -18.88%
-
Net Worth -706,538 -680,528 -655,807 -579,436 -553,994 -523,748 -503,374 25.28%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -706,538 -680,528 -655,807 -579,436 -553,994 -523,748 -503,374 25.28%
NOSH 508,301 507,857 508,377 508,277 508,251 508,493 508,458 -0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -46.45% -45.83% -71.78% -52.90% -58.49% -52.15% -116.35% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 40.30 39.10 38.26 37.76 36.18 36.67 37.36 5.16%
EPS -18.72 -17.92 -27.46 -19.97 -21.16 -19.12 -43.48 -42.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.39 -1.34 -1.29 -1.14 -1.09 -1.03 -0.99 25.30%
Adjusted Per Share Value based on latest NOSH - 508,340
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 19.07 18.49 18.11 17.87 17.12 17.36 17.69 5.12%
EPS -8.86 -8.47 -13.00 -9.45 -10.01 -9.05 -20.58 -42.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6579 -0.6336 -0.6106 -0.5395 -0.5158 -0.4877 -0.4687 25.28%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.20 0.85 0.80 0.85 0.95 0.90 1.20 -
P/RPS 2.98 2.17 2.09 2.25 2.63 2.45 3.21 -4.82%
P/EPS -6.41 -4.74 -2.91 -4.26 -4.49 -4.71 -2.76 75.10%
EY -15.60 -21.08 -34.33 -23.50 -22.27 -21.24 -36.22 -42.88%
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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 -
Price 2.05 0.90 0.85 0.75 1.00 0.80 0.90 -
P/RPS 5.09 2.30 2.22 1.99 2.76 2.18 2.41 64.39%
P/EPS -10.95 -5.02 -3.10 -3.76 -4.73 -4.18 -2.07 202.67%
EY -9.13 -19.91 -32.31 -26.63 -21.16 -23.90 -48.30 -66.96%
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