[OLYMPIA] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -105.12%
YoY- -21.12%
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 168,503 199,019 126,733 104,796 96,737 102,424 91,943 10.61%
PBT -36,591 27,561 -71,152 -67,438 -55,678 -48,923 -53,571 -6.15%
Tax -2,041 -5,252 -29 -42 -35 1,346 -202 46.98%
NP -38,632 22,309 -71,181 -67,480 -55,713 -47,577 -53,773 -5.35%
-
NP to SH -35,875 22,430 -69,630 -67,480 -55,713 -47,577 -53,773 -6.51%
-
Tax Rate - 19.06% - - - - - -
Total Cost 207,135 176,710 197,914 172,276 152,450 150,001 145,716 6.03%
-
Net Worth 644,285 672,900 -1,113,063 -974,421 -808,265 -706,538 -553,994 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 644,285 672,900 -1,113,063 -974,421 -808,265 -706,538 -553,994 -
NOSH 732,142 723,548 508,248 521,081 508,342 508,301 508,251 6.26%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -22.93% 11.21% -56.17% -64.39% -57.59% -46.45% -58.49% -
ROE -5.57% 3.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.02 27.51 24.94 20.11 19.03 20.15 18.09 4.09%
EPS -4.90 3.10 -13.70 -12.95 -10.44 -9.36 -10.58 -12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.93 -2.19 -1.87 -1.59 -1.39 -1.09 -
Adjusted Per Share Value based on latest NOSH - 530,601
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.46 19.45 12.38 10.24 9.45 10.01 8.98 10.61%
EPS -3.51 2.19 -6.80 -6.59 -5.44 -4.65 -5.25 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6295 0.6575 -1.0876 -0.9521 -0.7898 -0.6904 -0.5413 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.20 0.62 1.20 1.25 1.20 1.20 0.95 -
P/RPS 0.87 2.25 4.81 6.22 6.31 5.96 5.25 -25.86%
P/EPS -4.08 20.00 -8.76 -9.65 -10.95 -12.82 -8.98 -12.31%
EY -24.50 5.00 -11.42 -10.36 -9.13 -7.80 -11.14 14.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.67 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 29/02/08 15/02/07 17/02/06 25/02/05 19/02/04 27/02/03 -
Price 0.19 0.47 1.50 1.20 1.15 2.05 1.00 -
P/RPS 0.83 1.71 6.02 5.97 6.04 10.17 5.53 -27.07%
P/EPS -3.88 15.16 -10.95 -9.27 -10.49 -21.90 -9.45 -13.77%
EY -25.79 6.60 -9.13 -10.79 -9.53 -4.57 -10.58 15.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.51 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