[OLYMPIA] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -30.45%
YoY- -46.04%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 397,913 324,422 215,006 201,835 208,910 194,497 189,955 13.10%
PBT 80,478 567,950 -168,096 -138,161 -94,080 -140,084 -226,053 -
Tax -10,938 -13,227 -299 1,924 793 475 5,033 -
NP 69,540 554,723 -168,395 -136,237 -93,287 -139,609 -221,020 -
-
NP to SH 61,527 556,612 -165,281 -136,237 -93,287 -139,609 -221,020 -
-
Tax Rate 13.59% 2.33% - - - - - -
Total Cost 328,373 -230,301 383,401 338,072 302,197 334,106 410,975 -3.66%
-
Net Worth 754,729 202,701 -1,042,311 -879,466 -752,360 -655,807 -503,374 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 754,729 202,701 -1,042,311 -879,466 -752,360 -655,807 -503,374 -
NOSH 732,746 225,223 508,444 508,362 508,351 508,377 508,458 6.27%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 17.48% 170.99% -78.32% -67.50% -44.65% -71.78% -116.35% -
ROE 8.15% 274.60% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 54.30 144.04 42.29 39.70 41.10 38.26 37.36 6.42%
EPS 8.40 247.10 -228.80 -26.80 -18.35 -27.46 -43.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.90 -2.05 -1.73 -1.48 -1.29 -0.99 -
Adjusted Per Share Value based on latest NOSH - 508,479
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 38.88 31.70 21.01 19.72 20.41 19.00 18.56 13.10%
EPS 6.01 54.39 -16.15 -13.31 -9.12 -13.64 -21.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7374 0.1981 -1.0184 -0.8593 -0.7351 -0.6408 -0.4918 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.45 0.86 1.00 1.00 1.80 0.80 1.20 -
P/RPS 0.83 0.60 2.36 2.52 4.38 2.09 3.21 -20.16%
P/EPS 5.36 0.35 -3.08 -3.73 -9.81 -2.91 -2.76 -
EY 18.66 287.37 -32.51 -26.80 -10.19 -34.33 -36.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.96 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 23/08/06 26/08/05 27/08/04 29/08/03 19/08/02 -
Price 0.41 0.68 1.00 1.40 1.70 0.85 0.90 -
P/RPS 0.76 0.47 2.36 3.53 4.14 2.22 2.41 -17.48%
P/EPS 4.88 0.28 -3.08 -5.22 -9.26 -3.10 -2.07 -
EY 20.48 363.44 -32.51 -19.14 -10.79 -32.31 -48.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.76 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