[OLYMPIA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -21.06%
YoY- 24.53%
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 199,019 89,860 324,422 224,782 126,733 53,786 215,006 -5.00%
PBT 27,561 17,120 567,950 -83,500 -71,152 -31,592 -168,096 -
Tax -5,252 -2,705 -13,227 -34 -29 -20 -299 572.20%
NP 22,309 14,415 554,723 -83,534 -71,181 -31,612 -168,395 -
-
NP to SH 22,430 14,465 556,612 -84,296 -69,630 -30,600 -165,281 -
-
Tax Rate 19.06% 15.80% 2.33% - - - - -
Total Cost 176,710 75,445 -230,301 308,316 197,914 85,398 383,401 -40.24%
-
Net Worth 672,900 665,390 202,701 -1,130,657 -1,113,063 -1,072,524 -1,042,311 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 672,900 665,390 202,701 -1,130,657 -1,113,063 -1,072,524 -1,042,311 -
NOSH 723,548 723,250 225,223 50,838 508,248 508,305 508,444 26.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.21% 16.04% 170.99% -37.16% -56.17% -58.77% -78.32% -
ROE 3.33% 2.17% 274.60% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.51 12.42 144.04 442.15 24.94 10.58 42.29 -24.86%
EPS 3.10 2.00 247.10 -165.81 -13.70 -6.02 -228.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.90 -22.24 -2.19 -2.11 -2.05 -
Adjusted Per Share Value based on latest NOSH - 50,835
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.45 8.78 31.70 21.96 12.38 5.26 21.01 -5.00%
EPS 2.19 1.41 54.39 -8.24 -6.80 -2.99 -16.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6575 0.6502 0.1981 -1.1048 -1.0876 -1.048 -1.0184 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.62 0.69 0.86 1.80 1.20 1.10 1.00 -
P/RPS 2.25 5.55 0.60 0.41 4.81 10.40 2.36 -3.12%
P/EPS 20.00 34.50 0.35 -1.09 -8.76 -18.27 -3.08 -
EY 5.00 2.90 287.37 -92.12 -11.42 -5.47 -32.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 20/11/07 30/08/07 28/05/07 15/02/07 27/11/06 23/08/06 -
Price 0.47 0.69 0.68 0.57 1.50 1.25 1.00 -
P/RPS 1.71 5.55 0.47 0.13 6.02 11.81 2.36 -19.28%
P/EPS 15.16 34.50 0.28 -0.34 -10.95 -20.76 -3.08 -
EY 6.60 2.90 363.44 -290.89 -9.13 -4.82 -32.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.76 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