[OLYMPIA] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- 81.49%
YoY- 6.99%
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 324,422 224,782 126,733 53,786 215,006 166,009 104,796 112.85%
PBT 567,950 -83,500 -71,152 -31,592 -168,096 -114,068 -67,438 -
Tax -13,227 -34 -29 -20 -299 -72 -42 4577.89%
NP 554,723 -83,534 -71,181 -31,612 -168,395 -114,140 -67,480 -
-
NP to SH 556,612 -84,296 -69,630 -30,600 -165,281 -111,695 -67,480 -
-
Tax Rate 2.33% - - - - - - -
Total Cost -230,301 308,316 197,914 85,398 383,401 280,149 172,276 -
-
Net Worth 202,701 -1,130,657 -1,113,063 -1,072,524 -1,042,311 -991,375 -974,421 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 202,701 -1,130,657 -1,113,063 -1,072,524 -1,042,311 -991,375 -974,421 -
NOSH 225,223 50,838 508,248 508,305 508,444 508,397 521,081 -42.92%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 170.99% -37.16% -56.17% -58.77% -78.32% -68.76% -64.39% -
ROE 274.60% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 144.04 442.15 24.94 10.58 42.29 32.65 20.11 272.91%
EPS 247.10 -165.81 -13.70 -6.02 -228.80 -21.97 -12.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 -22.24 -2.19 -2.11 -2.05 -1.95 -1.87 -
Adjusted Per Share Value based on latest NOSH - 508,305
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 31.70 21.96 12.38 5.26 21.01 16.22 10.24 112.84%
EPS 54.39 -8.24 -6.80 -2.99 -16.15 -10.91 -6.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 -1.1048 -1.0876 -1.048 -1.0184 -0.9687 -0.9521 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.86 1.80 1.20 1.10 1.00 1.00 1.25 -
P/RPS 0.60 0.41 4.81 10.40 2.36 3.06 6.22 -79.05%
P/EPS 0.35 -1.09 -8.76 -18.27 -3.08 -4.55 -9.65 -
EY 287.37 -92.12 -11.42 -5.47 -32.51 -21.97 -10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 15/02/07 27/11/06 23/08/06 31/05/06 17/02/06 -
Price 0.68 0.57 1.50 1.25 1.00 1.00 1.20 -
P/RPS 0.47 0.13 6.02 11.81 2.36 3.06 5.97 -81.71%
P/EPS 0.28 -0.34 -10.95 -20.76 -3.08 -4.55 -9.27 -
EY 363.44 -290.89 -9.13 -4.82 -32.51 -21.97 -10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 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