[OLYMPIA] QoQ Cumulative Quarter Result on 31-Mar-2006 [#3]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -65.52%
YoY- -42.6%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 126,733 53,786 215,006 166,009 104,796 48,408 201,835 -26.61%
PBT -71,152 -31,592 -168,096 -114,068 -67,438 -33,090 -138,161 -35.67%
Tax -29 -20 -299 -72 -42 -7 1,924 -
NP -71,181 -31,612 -168,395 -114,140 -67,480 -33,097 -136,237 -35.05%
-
NP to SH -69,630 -30,600 -165,281 -111,695 -67,480 -32,898 -136,237 -35.99%
-
Tax Rate - - - - - - - -
Total Cost 197,914 85,398 383,401 280,149 172,276 81,505 338,072 -29.95%
-
Net Worth -1,113,063 -1,072,524 -1,042,311 -991,375 -974,421 -925,415 -879,466 16.95%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -1,113,063 -1,072,524 -1,042,311 -991,375 -974,421 -925,415 -879,466 16.95%
NOSH 508,248 508,305 508,444 508,397 521,081 508,469 508,362 -0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -56.17% -58.77% -78.32% -68.76% -64.39% -68.37% -67.50% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.94 10.58 42.29 32.65 20.11 9.52 39.70 -26.58%
EPS -13.70 -6.02 -228.80 -21.97 -12.95 -6.47 -26.80 -35.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.19 -2.11 -2.05 -1.95 -1.87 -1.82 -1.73 16.97%
Adjusted Per Share Value based on latest NOSH - 508,381
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.38 5.26 21.01 16.22 10.24 4.73 19.72 -26.62%
EPS -6.80 -2.99 -16.15 -10.91 -6.59 -3.21 -13.31 -36.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0876 -1.048 -1.0184 -0.9687 -0.9521 -0.9042 -0.8593 16.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.20 1.10 1.00 1.00 1.25 1.40 1.00 -
P/RPS 4.81 10.40 2.36 3.06 6.22 14.71 2.52 53.69%
P/EPS -8.76 -18.27 -3.08 -4.55 -9.65 -21.64 -3.73 76.40%
EY -11.42 -5.47 -32.51 -21.97 -10.36 -4.62 -26.80 -43.28%
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
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 27/11/06 23/08/06 31/05/06 17/02/06 22/11/05 26/08/05 -
Price 1.50 1.25 1.00 1.00 1.20 1.20 1.40 -
P/RPS 6.02 11.81 2.36 3.06 5.97 12.60 3.53 42.60%
P/EPS -10.95 -20.76 -3.08 -4.55 -9.27 -18.55 -5.22 63.64%
EY -9.13 -4.82 -32.51 -21.97 -10.79 -5.39 -19.14 -38.86%
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