[OLYMPIA] QoQ Quarter Result on 31-Dec-2001 [#2]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -11.3%
YoY- -18.23%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 46,610 55,918 57,953 38,226 37,858 46,285 30,625 32.27%
PBT -24,266 -148,180 -24,799 -28,031 -25,047 -79,178 -21,382 8.79%
Tax -40 1,834 520 1,484 1,195 79,178 21,382 -
NP -24,306 -146,346 -24,279 -26,547 -23,852 0 0 -
-
NP to SH -24,306 -146,346 -24,279 -26,547 -23,852 -80,206 -18,819 18.57%
-
Tax Rate - - - - - - - -
Total Cost 70,916 202,264 82,232 64,773 61,710 46,285 30,625 74.94%
-
Net Worth -523,748 -503,160 -340,312 -329,182 -267,142 -260,571 -174,075 108.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -523,748 -503,160 -340,312 -329,182 -267,142 -260,571 -174,075 108.27%
NOSH 508,493 508,243 507,928 530,940 477,040 501,100 470,475 5.31%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -52.15% -261.72% -41.89% -69.45% -63.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 9.17 11.00 11.41 7.20 7.94 9.24 6.51 25.63%
EPS -4.78 -28.79 -4.78 -5.22 -4.69 -15.78 -4.00 12.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.03 -0.99 -0.67 -0.62 -0.56 -0.52 -0.37 97.76%
Adjusted Per Share Value based on latest NOSH - 530,940
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.55 5.46 5.66 3.74 3.70 4.52 2.99 32.26%
EPS -2.37 -14.30 -2.37 -2.59 -2.33 -7.84 -1.84 18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5118 -0.4916 -0.3325 -0.3216 -0.261 -0.2546 -0.1701 108.27%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.90 1.20 1.35 2.55 3.55 1.15 1.05 -
P/RPS 9.82 10.91 11.83 35.42 44.73 12.45 16.13 -28.14%
P/EPS -18.83 -4.17 -28.24 -51.00 -71.00 -7.18 -26.25 -19.85%
EY -5.31 -24.00 -3.54 -1.96 -1.41 -13.92 -3.81 24.74%
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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 19/08/02 29/05/02 27/02/02 29/11/01 29/08/01 28/05/01 -
Price 0.80 0.90 1.25 1.85 2.80 2.75 1.15 -
P/RPS 8.73 8.18 10.96 25.70 35.28 29.77 17.67 -37.47%
P/EPS -16.74 -3.13 -26.15 -37.00 -56.00 -17.18 -28.75 -30.24%
EY -5.98 -31.99 -3.82 -2.70 -1.79 -5.82 -3.48 43.41%
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