[OLYMPIA] QoQ Quarter Result on 31-Mar-2004 [#3]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 34.77%
YoY- 27.6%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 50,045 46,692 51,528 54,958 52,778 49,646 50,564 -0.68%
PBT -27,341 -28,337 -27,972 -17,185 -25,649 -23,274 -63,945 -43.09%
Tax -23 1,277 -1,545 992 824 522 476 -
NP -27,364 -27,060 -29,517 -16,193 -24,825 -22,752 -63,469 -42.78%
-
NP to SH -27,364 -27,060 -29,517 -16,193 -24,825 -22,752 -63,469 -42.78%
-
Tax Rate - - - - - - - -
Total Cost 77,409 73,752 81,045 71,151 77,603 72,398 114,033 -22.66%
-
Net Worth -807,763 -778,229 -751,661 -720,816 -707,105 -680,528 -655,961 14.81%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth -807,763 -778,229 -751,661 -720,816 -707,105 -680,528 -655,961 14.81%
NOSH 508,027 508,646 507,879 507,617 508,709 507,857 508,497 -0.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -54.68% -57.95% -57.28% -29.46% -47.04% -45.83% -125.52% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 9.85 9.18 10.15 10.83 10.37 9.78 9.94 -0.60%
EPS -5.12 -5.32 -5.81 -3.19 -4.88 -4.48 -12.48 -44.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.59 -1.53 -1.48 -1.42 -1.39 -1.34 -1.29 14.88%
Adjusted Per Share Value based on latest NOSH - 507,617
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.66 4.35 4.80 5.12 4.91 4.62 4.71 -0.70%
EPS -2.55 -2.52 -2.75 -1.51 -2.31 -2.12 -5.91 -42.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7521 -0.7246 -0.6999 -0.6712 -0.6584 -0.6336 -0.6108 14.80%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.20 1.60 1.80 1.90 1.20 0.85 0.80 -
P/RPS 12.18 17.43 17.74 17.55 11.57 8.70 8.05 31.63%
P/EPS -22.28 -30.08 -30.97 -59.56 -24.59 -18.97 -6.41 128.59%
EY -4.49 -3.33 -3.23 -1.68 -4.07 -5.27 -15.60 -56.24%
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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 27/08/04 27/05/04 19/02/04 21/11/03 29/08/03 -
Price 1.15 1.55 1.70 1.50 2.05 0.90 0.85 -
P/RPS 11.67 16.89 16.76 13.85 19.76 9.21 8.55 22.93%
P/EPS -21.35 -29.14 -29.25 -47.02 -42.01 -20.09 -6.81 113.46%
EY -4.68 -3.43 -3.42 -2.13 -2.38 -4.98 -14.68 -53.17%
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