[OLYMPIA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -46.29%
YoY- 33.18%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 150,366 96,737 46,692 208,910 157,382 102,424 49,646 109.19%
PBT -80,163 -55,678 -28,337 -94,080 -66,108 -48,923 -23,274 127.89%
Tax 1,836 -35 1,277 793 2,338 1,346 522 131.10%
NP -78,327 -55,713 -27,060 -93,287 -63,770 -47,577 -22,752 127.82%
-
NP to SH -78,327 -55,713 -27,060 -93,287 -63,770 -47,577 -22,752 127.82%
-
Tax Rate - - - - - - - -
Total Cost 228,693 152,450 73,752 302,197 221,152 150,001 72,398 115.13%
-
Net Worth -833,590 -808,265 -778,229 -752,360 -722,116 -706,538 -680,528 14.46%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth -833,590 -808,265 -778,229 -752,360 -722,116 -706,538 -680,528 14.46%
NOSH 508,286 508,342 508,646 508,351 508,532 508,301 507,857 0.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -52.09% -57.59% -57.95% -44.65% -40.52% -46.45% -45.83% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 29.58 19.03 9.18 41.10 30.95 20.15 9.78 109.00%
EPS -15.41 -10.44 -5.32 -18.35 -12.54 -9.36 -4.48 127.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.64 -1.59 -1.53 -1.48 -1.42 -1.39 -1.34 14.40%
Adjusted Per Share Value based on latest NOSH - 507,879
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.69 9.45 4.56 20.41 15.38 10.01 4.85 109.19%
EPS -7.65 -5.44 -2.64 -9.12 -6.23 -4.65 -2.22 127.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8145 -0.7898 -0.7604 -0.7351 -0.7056 -0.6904 -0.6649 14.47%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.10 1.20 1.60 1.80 1.90 1.20 0.85 -
P/RPS 3.72 6.31 17.43 4.38 6.14 5.96 8.70 -43.21%
P/EPS -7.14 -10.95 -30.08 -9.81 -15.15 -12.82 -18.97 -47.83%
EY -14.01 -9.13 -3.33 -10.19 -6.60 -7.80 -5.27 91.79%
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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 26/11/04 27/08/04 27/05/04 19/02/04 21/11/03 -
Price 1.00 1.15 1.55 1.70 1.50 2.05 0.90 -
P/RPS 3.38 6.04 16.89 4.14 4.85 10.17 9.21 -48.70%
P/EPS -6.49 -10.49 -29.14 -9.26 -11.96 -21.90 -20.09 -52.88%
EY -15.41 -9.53 -3.43 -10.79 -8.36 -4.57 -4.98 112.20%
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 -

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