[OLYMPIA] YoY Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -83.36%
YoY- 36.83%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 215,006 201,835 208,910 194,497 189,955 167,082 191,630 1.93%
PBT -168,096 -138,161 -94,080 -140,084 -226,053 -147,647 -255,581 -6.74%
Tax -299 1,924 793 475 5,033 147,647 255,581 -
NP -168,395 -136,237 -93,287 -139,609 -221,020 0 0 -
-
NP to SH -165,281 -136,237 -93,287 -139,609 -221,020 -142,033 -247,468 -6.50%
-
Tax Rate - - - - - - - -
Total Cost 383,401 338,072 302,197 334,106 410,975 167,082 191,630 12.24%
-
Net Worth -1,042,311 -879,466 -752,360 -655,807 -503,374 -263,790 -132,544 40.99%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -1,042,311 -879,466 -752,360 -655,807 -503,374 -263,790 -132,544 40.99%
NOSH 508,444 508,362 508,351 508,377 508,458 507,289 509,787 -0.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -78.32% -67.50% -44.65% -71.78% -116.35% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 42.29 39.70 41.10 38.26 37.36 32.94 37.59 1.98%
EPS -228.80 -26.80 -18.35 -27.46 -43.48 -27.94 -49.00 29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.05 -1.73 -1.48 -1.29 -0.99 -0.52 -0.26 41.05%
Adjusted Per Share Value based on latest NOSH - 508,497
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.01 19.72 20.41 19.00 18.56 16.33 18.72 1.94%
EPS -16.15 -13.31 -9.12 -13.64 -21.60 -13.88 -24.18 -6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0184 -0.8593 -0.7351 -0.6408 -0.4918 -0.2578 -0.1295 40.99%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.00 1.00 1.80 0.80 1.20 1.15 3.65 -
P/RPS 2.36 2.52 4.38 2.09 3.21 3.49 9.71 -20.99%
P/EPS -3.08 -3.73 -9.81 -2.91 -2.76 -4.11 -7.52 -13.81%
EY -32.51 -26.80 -10.19 -34.33 -36.22 -24.35 -13.30 16.05%
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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 26/08/05 27/08/04 29/08/03 19/08/02 29/08/01 30/08/00 -
Price 1.00 1.40 1.70 0.85 0.90 2.75 2.70 -
P/RPS 2.36 3.53 4.14 2.22 2.41 8.35 7.18 -16.91%
P/EPS -3.08 -5.22 -9.26 -3.10 -2.07 -9.82 -5.56 -9.37%
EY -32.51 -19.14 -10.79 -32.31 -48.30 -10.18 -17.98 10.37%
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