[OLYMPIA] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -2.94%
YoY- -17.1%
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 398,038 253,466 209,592 193,474 204,848 183,886 152,168 17.37%
PBT 55,122 -142,304 -134,876 -111,356 -97,846 -107,142 -106,148 -
Tax -10,504 -58 -84 -70 2,692 -404 5,358 -
NP 44,618 -142,362 -134,960 -111,426 -95,154 -107,546 -100,790 -
-
NP to SH 44,860 -139,260 -134,960 -111,426 -95,154 -107,546 -100,790 -
-
Tax Rate 19.06% - - - - - - -
Total Cost 353,420 395,828 344,552 304,900 300,002 291,432 252,958 5.72%
-
Net Worth 672,900 -1,113,063 -974,421 -808,265 -706,538 -553,994 -312,449 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 672,900 -1,113,063 -974,421 -808,265 -706,538 -553,994 -312,449 -
NOSH 723,548 508,248 521,081 508,342 508,301 508,251 503,950 6.21%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 11.21% -56.17% -64.39% -57.59% -46.45% -58.49% -66.24% -
ROE 6.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 55.01 49.87 40.22 38.06 40.30 36.18 30.20 10.50%
EPS 6.20 -27.40 -25.90 -20.88 -18.72 -21.16 -19.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 -2.19 -1.87 -1.59 -1.39 -1.09 -0.62 -
Adjusted Per Share Value based on latest NOSH - 508,027
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.06 23.60 19.52 18.01 19.07 17.12 14.17 17.37%
EPS 4.18 -12.97 -12.57 -10.37 -8.86 -10.01 -9.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6265 -1.0364 -0.9073 -0.7526 -0.6579 -0.5158 -0.2909 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.62 1.20 1.25 1.20 1.20 0.95 2.55 -
P/RPS 1.13 2.41 3.11 3.15 2.98 2.63 8.45 -28.47%
P/EPS 10.00 -4.38 -4.83 -5.47 -6.41 -4.49 -12.75 -
EY 10.00 -22.83 -20.72 -18.27 -15.60 -22.27 -7.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/02/08 15/02/07 17/02/06 25/02/05 19/02/04 27/02/03 27/02/02 -
Price 0.47 1.50 1.20 1.15 2.05 1.00 1.85 -
P/RPS 0.85 3.01 2.98 3.02 5.09 2.76 6.13 -28.04%
P/EPS 7.58 -5.47 -4.63 -5.25 -10.95 -4.73 -9.25 -
EY 13.19 -18.27 -21.58 -19.06 -9.13 -21.16 -10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 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