[OLYMPIA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -83.36%
YoY- 36.83%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 157,382 102,424 49,646 194,497 143,933 91,943 46,610 124.90%
PBT -66,108 -48,923 -23,274 -140,084 -76,139 -53,571 -24,266 94.94%
Tax 2,338 1,346 522 475 -1 -202 -40 -
NP -63,770 -47,577 -22,752 -139,609 -76,140 -53,773 -24,306 90.11%
-
NP to SH -63,770 -47,577 -22,752 -139,609 -76,140 -53,773 -24,306 90.11%
-
Tax Rate - - - - - - - -
Total Cost 221,152 150,001 72,398 334,106 220,073 145,716 70,916 113.30%
-
Net Worth -722,116 -706,538 -680,528 -655,807 -579,436 -553,994 -523,748 23.85%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth -722,116 -706,538 -680,528 -655,807 -579,436 -553,994 -523,748 23.85%
NOSH 508,532 508,301 507,857 508,377 508,277 508,251 508,493 0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -40.52% -46.45% -45.83% -71.78% -52.90% -58.49% -52.15% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 30.95 20.15 9.78 38.26 28.32 18.09 9.17 124.83%
EPS -12.54 -9.36 -4.48 -27.46 -14.98 -10.58 -4.78 90.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.42 -1.39 -1.34 -1.29 -1.14 -1.09 -1.03 23.84%
Adjusted Per Share Value based on latest NOSH - 508,497
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 14.65 9.54 4.62 18.11 13.40 8.56 4.34 124.85%
EPS -5.94 -4.43 -2.12 -13.00 -7.09 -5.01 -2.26 90.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6724 -0.6579 -0.6336 -0.6106 -0.5395 -0.5158 -0.4877 23.85%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.90 1.20 0.85 0.80 0.85 0.95 0.90 -
P/RPS 6.14 5.96 8.70 2.09 3.00 5.25 9.82 -26.85%
P/EPS -15.15 -12.82 -18.97 -2.91 -5.67 -8.98 -18.83 -13.48%
EY -6.60 -7.80 -5.27 -34.33 -17.62 -11.14 -5.31 15.58%
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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 20/11/02 -
Price 1.50 2.05 0.90 0.85 0.75 1.00 0.80 -
P/RPS 4.85 10.17 9.21 2.22 2.65 5.53 8.73 -32.39%
P/EPS -11.96 -21.90 -20.09 -3.10 -5.01 -9.45 -16.74 -20.06%
EY -8.36 -4.57 -4.98 -32.31 -19.97 -10.58 -5.98 25.00%
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