[OLYMPIA] QoQ Quarter Result on 30-Sep-2003 [#1]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 64.15%
YoY- 6.39%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 51,528 54,958 52,778 49,646 50,564 51,990 45,333 8.92%
PBT -27,972 -17,185 -25,649 -23,274 -63,945 -22,568 -29,305 -3.05%
Tax -1,545 992 824 522 476 201 -162 350.33%
NP -29,517 -16,193 -24,825 -22,752 -63,469 -22,367 -29,467 0.11%
-
NP to SH -29,517 -16,193 -24,825 -22,752 -63,469 -22,367 -29,467 0.11%
-
Tax Rate - - - - - - - -
Total Cost 81,045 71,151 77,603 72,398 114,033 74,357 74,800 5.49%
-
Net Worth -751,661 -720,816 -707,105 -680,528 -655,961 -579,508 -553,776 22.61%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -751,661 -720,816 -707,105 -680,528 -655,961 -579,508 -553,776 22.61%
NOSH 507,879 507,617 508,709 507,857 508,497 508,340 508,051 -0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -57.28% -29.46% -47.04% -45.83% -125.52% -43.02% -65.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.15 10.83 10.37 9.78 9.94 10.23 8.92 9.00%
EPS -5.81 -3.19 -4.88 -4.48 -12.48 -4.40 -5.80 0.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.48 -1.42 -1.39 -1.34 -1.29 -1.14 -1.09 22.64%
Adjusted Per Share Value based on latest NOSH - 507,857
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 5.03 5.37 5.16 4.85 4.94 5.08 4.43 8.84%
EPS -2.88 -1.58 -2.43 -2.22 -6.20 -2.19 -2.88 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7345 -0.7043 -0.6909 -0.6649 -0.6409 -0.5662 -0.5411 22.61%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.80 1.90 1.20 0.85 0.80 0.85 0.95 -
P/RPS 17.74 17.55 11.57 8.70 8.05 8.31 10.65 40.56%
P/EPS -30.97 -59.56 -24.59 -18.97 -6.41 -19.32 -16.38 52.96%
EY -3.23 -1.68 -4.07 -5.27 -15.60 -5.18 -6.11 -34.64%
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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.70 1.50 2.05 0.90 0.85 0.75 1.00 -
P/RPS 16.76 13.85 19.76 9.21 8.55 7.33 11.21 30.78%
P/EPS -29.25 -47.02 -42.01 -20.09 -6.81 -17.05 -17.24 42.29%
EY -3.42 -2.13 -2.38 -4.98 -14.68 -5.87 -5.80 -29.70%
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