[OLYMPIA] QoQ Quarter Result on 31-Dec-2002 [#2]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -21.23%
YoY- -11.0%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 49,646 50,564 51,990 45,333 46,610 55,918 57,953 -9.79%
PBT -23,274 -63,945 -22,568 -29,305 -24,266 -148,180 -24,799 -4.13%
Tax 522 476 201 -162 -40 1,834 520 0.25%
NP -22,752 -63,469 -22,367 -29,467 -24,306 -146,346 -24,279 -4.23%
-
NP to SH -22,752 -63,469 -22,367 -29,467 -24,306 -146,346 -24,279 -4.23%
-
Tax Rate - - - - - - - -
Total Cost 72,398 114,033 74,357 74,800 70,916 202,264 82,232 -8.13%
-
Net Worth -680,528 -655,961 -579,508 -553,776 -523,748 -503,160 -340,312 58.65%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth -680,528 -655,961 -579,508 -553,776 -523,748 -503,160 -340,312 58.65%
NOSH 507,857 508,497 508,340 508,051 508,493 508,243 507,928 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -45.83% -125.52% -43.02% -65.00% -52.15% -261.72% -41.89% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.78 9.94 10.23 8.92 9.17 11.00 11.41 -9.75%
EPS -4.48 -12.48 -4.40 -5.80 -4.78 -28.79 -4.78 -4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.34 -1.29 -1.14 -1.09 -1.03 -0.99 -0.67 58.67%
Adjusted Per Share Value based on latest NOSH - 508,051
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.85 4.94 5.08 4.43 4.55 5.46 5.66 -9.77%
EPS -2.22 -6.20 -2.19 -2.88 -2.37 -14.30 -2.37 -4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6649 -0.6409 -0.5662 -0.5411 -0.5118 -0.4916 -0.3325 58.65%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.85 0.80 0.85 0.95 0.90 1.20 1.35 -
P/RPS 8.70 8.05 8.31 10.65 9.82 10.91 11.83 -18.51%
P/EPS -18.97 -6.41 -19.32 -16.38 -18.83 -4.17 -28.24 -23.28%
EY -5.27 -15.60 -5.18 -6.11 -5.31 -24.00 -3.54 30.34%
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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 -
Price 0.90 0.85 0.75 1.00 0.80 0.90 1.25 -
P/RPS 9.21 8.55 7.33 11.21 8.73 8.18 10.96 -10.94%
P/EPS -20.09 -6.81 -17.05 -17.24 -16.74 -3.13 -26.15 -16.10%
EY -4.98 -14.68 -5.87 -5.80 -5.98 -31.99 -3.82 19.31%
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