[OLYMPIA] QoQ Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 24.09%
YoY- 7.88%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 52,778 49,646 50,564 51,990 45,333 46,610 55,918 -3.76%
PBT -25,649 -23,274 -63,945 -22,568 -29,305 -24,266 -148,180 -68.84%
Tax 824 522 476 201 -162 -40 1,834 -41.25%
NP -24,825 -22,752 -63,469 -22,367 -29,467 -24,306 -146,346 -69.25%
-
NP to SH -24,825 -22,752 -63,469 -22,367 -29,467 -24,306 -146,346 -69.25%
-
Tax Rate - - - - - - - -
Total Cost 77,603 72,398 114,033 74,357 74,800 70,916 202,264 -47.10%
-
Net Worth -707,105 -680,528 -655,961 -579,508 -553,776 -523,748 -503,160 25.38%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth -707,105 -680,528 -655,961 -579,508 -553,776 -523,748 -503,160 25.38%
NOSH 508,709 507,857 508,497 508,340 508,051 508,493 508,243 0.06%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -47.04% -45.83% -125.52% -43.02% -65.00% -52.15% -261.72% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.37 9.78 9.94 10.23 8.92 9.17 11.00 -3.84%
EPS -4.88 -4.48 -12.48 -4.40 -5.80 -4.78 -28.79 -69.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.39 -1.34 -1.29 -1.14 -1.09 -1.03 -0.99 25.30%
Adjusted Per Share Value based on latest NOSH - 508,340
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.16 4.85 4.94 5.08 4.43 4.55 5.46 -3.68%
EPS -2.43 -2.22 -6.20 -2.19 -2.88 -2.37 -14.30 -69.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6909 -0.6649 -0.6409 -0.5662 -0.5411 -0.5118 -0.4916 25.39%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.20 0.85 0.80 0.85 0.95 0.90 1.20 -
P/RPS 11.57 8.70 8.05 8.31 10.65 9.82 10.91 3.98%
P/EPS -24.59 -18.97 -6.41 -19.32 -16.38 -18.83 -4.17 225.34%
EY -4.07 -5.27 -15.60 -5.18 -6.11 -5.31 -24.00 -69.26%
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 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 -
Price 2.05 0.90 0.85 0.75 1.00 0.80 0.90 -
P/RPS 19.76 9.21 8.55 7.33 11.21 8.73 8.18 79.74%
P/EPS -42.01 -20.09 -6.81 -17.05 -17.24 -16.74 -3.13 462.10%
EY -2.38 -4.98 -14.68 -5.87 -5.80 -5.98 -31.99 -82.22%
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