[OLYMPIA] QoQ Quarter Result on 31-Dec-2000 [#2]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- -9.24%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 37,858 46,285 30,625 52,353 37,819 57,077 40,010 -3.61%
PBT -25,047 -79,178 -21,382 -24,664 -22,423 -193,299 -9,390 92.22%
Tax 1,195 79,178 21,382 24,664 22,423 193,299 9,390 -74.66%
NP -23,852 0 0 0 0 0 0 -
-
NP to SH -23,852 -80,206 -18,819 -22,454 -20,554 -198,828 -5,341 170.93%
-
Tax Rate - - - - - - - -
Total Cost 61,710 46,285 30,625 52,353 37,819 57,077 40,010 33.45%
-
Net Worth -267,142 -260,571 -174,075 -185,245 0 -130,704 7,477,400 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth -267,142 -260,571 -174,075 -185,245 0 -130,704 7,477,400 -
NOSH 477,040 501,100 470,475 561,350 513,850 502,710 534,100 -7.24%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -63.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.07% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 7.94 9.24 6.51 9.33 7.36 11.35 7.49 3.96%
EPS -4.69 -15.78 -4.00 -4.00 -4.00 -39.00 -1.00 179.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.56 -0.52 -0.37 -0.33 0.00 -0.26 14.00 -
Adjusted Per Share Value based on latest NOSH - 561,350
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 3.70 4.52 2.99 5.12 3.70 5.58 3.91 -3.61%
EPS -2.33 -7.84 -1.84 -2.19 -2.01 -19.43 -0.52 171.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.261 -0.2546 -0.1701 -0.181 0.00 -0.1277 7.3062 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 3.55 1.15 1.05 1.75 2.30 3.65 6.75 -
P/RPS 44.73 12.45 16.13 18.76 31.25 32.15 90.11 -37.28%
P/EPS -71.00 -7.18 -26.25 -43.75 -57.50 -9.23 -675.00 -77.68%
EY -1.41 -13.92 -3.81 -2.29 -1.74 -10.84 -0.15 344.79%
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 0.48 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/11/01 29/08/01 28/05/01 28/02/01 29/11/00 30/08/00 26/05/00 -
Price 2.80 2.75 1.15 1.55 2.15 2.70 4.25 -
P/RPS 35.28 29.77 17.67 16.62 29.21 23.78 56.73 -27.12%
P/EPS -56.00 -17.18 -28.75 -38.75 -53.75 -6.83 -425.00 -74.07%
EY -1.79 -5.82 -3.48 -2.58 -1.86 -14.65 -0.24 281.26%
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 0.30 -

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