[OLYMPIA] YoY Annualized 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- 10.64%
YoY- 16.25%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 299,709 221,345 200,488 209,842 191,910 178,716 161,062 10.89%
PBT -111,333 -152,090 -106,884 -88,144 -101,518 -103,830 -91,292 3.36%
Tax -45 -96 2,448 3,117 -1 4,265 91,292 -
NP -111,378 -152,186 -104,436 -85,026 -101,520 -99,565 0 -
-
NP to SH -112,394 -148,926 -104,436 -85,026 -101,520 -99,565 -82,436 5.29%
-
Tax Rate - - - - - - - -
Total Cost 411,087 373,531 304,924 294,869 293,430 278,281 161,062 16.89%
-
Net Worth -1,130,657 -991,375 -833,590 -722,116 -579,436 -340,582 -190,633 34.52%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -1,130,657 -991,375 -833,590 -722,116 -579,436 -340,582 -190,633 34.52%
NOSH 50,838 508,397 508,286 508,532 508,277 508,332 515,225 -32.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -37.16% -68.76% -52.09% -40.52% -52.90% -55.71% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 589.53 43.54 39.44 41.26 37.76 35.16 31.26 63.11%
EPS -221.08 -29.29 -20.55 -16.72 -19.97 -19.59 -16.00 54.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -22.24 -1.95 -1.64 -1.42 -1.14 -0.67 -0.37 97.85%
Adjusted Per Share Value based on latest NOSH - 507,617
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 27.91 20.61 18.67 19.54 17.87 16.64 15.00 10.89%
EPS -10.47 -13.87 -9.72 -7.92 -9.45 -9.27 -7.68 5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0528 -0.9231 -0.7762 -0.6724 -0.5395 -0.3171 -0.1775 34.52%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.80 1.00 1.10 1.90 0.85 1.35 1.05 -
P/RPS 0.31 2.30 2.79 4.60 2.25 3.84 3.36 -32.76%
P/EPS -0.81 -3.41 -5.35 -11.36 -4.26 -6.89 -6.56 -29.42%
EY -122.82 -29.29 -18.68 -8.80 -23.50 -14.51 -15.24 41.57%
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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 27/05/05 27/05/04 29/05/03 29/05/02 28/05/01 -
Price 0.57 1.00 1.00 1.50 0.75 1.25 1.15 -
P/RPS 0.10 2.30 2.54 3.64 1.99 3.56 3.68 -45.15%
P/EPS -0.26 -3.41 -4.87 -8.97 -3.76 -6.38 -7.19 -42.48%
EY -387.86 -29.29 -20.55 -11.15 -26.63 -15.67 -13.91 74.09%
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