[OLYMPIA] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 10.64%
YoY- 16.25%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 193,474 186,768 208,910 209,842 204,848 198,584 194,497 -0.34%
PBT -111,356 -113,348 -94,080 -88,144 -97,846 -93,096 -140,084 -14.12%
Tax -70 5,108 793 3,117 2,692 2,088 475 -
NP -111,426 -108,240 -93,287 -85,026 -95,154 -91,008 -139,609 -13.89%
-
NP to SH -111,426 -108,240 -93,287 -85,026 -95,154 -91,008 -139,609 -13.89%
-
Tax Rate - - - - - - - -
Total Cost 304,900 295,008 302,197 294,869 300,002 289,592 334,106 -5.88%
-
Net Worth -808,265 -778,229 -752,360 -722,116 -706,538 -680,528 -655,807 14.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth -808,265 -778,229 -752,360 -722,116 -706,538 -680,528 -655,807 14.87%
NOSH 508,342 508,646 508,351 508,532 508,301 507,857 508,377 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -57.59% -57.95% -44.65% -40.52% -46.45% -45.83% -71.78% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 38.06 36.72 41.10 41.26 40.30 39.10 38.26 -0.34%
EPS -20.88 -21.28 -18.35 -16.72 -18.72 -17.92 -27.46 -16.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.59 -1.53 -1.48 -1.42 -1.39 -1.34 -1.29 14.88%
Adjusted Per Share Value based on latest NOSH - 507,617
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 18.01 17.39 19.45 19.54 19.07 18.49 18.11 -0.36%
EPS -10.37 -10.08 -8.69 -7.92 -8.86 -8.47 -13.00 -13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7526 -0.7246 -0.7005 -0.6724 -0.6579 -0.6336 -0.6106 14.88%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.20 1.60 1.80 1.90 1.20 0.85 0.80 -
P/RPS 3.15 4.36 4.38 4.60 2.98 2.17 2.09 31.29%
P/EPS -5.47 -7.52 -9.81 -11.36 -6.41 -4.74 -2.91 52.01%
EY -18.27 -13.30 -10.19 -8.80 -15.60 -21.08 -34.33 -34.20%
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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 27/05/04 19/02/04 21/11/03 29/08/03 -
Price 1.15 1.55 1.70 1.50 2.05 0.90 0.85 -
P/RPS 3.02 4.22 4.14 3.64 5.09 2.30 2.22 22.65%
P/EPS -5.25 -7.28 -9.26 -8.97 -10.95 -5.02 -3.10 41.85%
EY -19.06 -13.73 -10.79 -11.15 -9.13 -19.91 -32.31 -29.54%
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