[OLYMPIA] YoY Cumulative Quarter Result on 31-Dec-2007 [#2]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 55.06%
YoY- 132.21%
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 93,975 105,026 168,503 199,019 126,733 104,796 96,737 -0.48%
PBT -3,474 -833 -36,591 27,561 -71,152 -67,438 -55,678 -37.00%
Tax -334 -1,850 -2,041 -5,252 -29 -42 -35 45.61%
NP -3,808 -2,683 -38,632 22,309 -71,181 -67,480 -55,713 -36.04%
-
NP to SH -3,566 438 -35,875 22,430 -69,630 -67,480 -55,713 -36.74%
-
Tax Rate - - - 19.06% - - - -
Total Cost 97,783 107,709 207,135 176,710 197,914 172,276 152,450 -7.13%
-
Net Worth 634,747 407,339 644,285 672,900 -1,113,063 -974,421 -808,265 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 634,747 407,339 644,285 672,900 -1,113,063 -974,421 -808,265 -
NOSH 713,200 437,999 732,142 723,548 508,248 521,081 508,342 5.80%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -4.05% -2.55% -22.93% 11.21% -56.17% -64.39% -57.59% -
ROE -0.56% 0.11% -5.57% 3.33% 0.00% 0.00% 0.00% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 13.18 23.98 23.02 27.51 24.94 20.11 19.03 -5.93%
EPS -0.50 0.10 -4.90 3.10 -13.70 -12.95 -10.44 -39.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.93 0.88 0.93 -2.19 -1.87 -1.59 -
Adjusted Per Share Value based on latest NOSH - 724,090
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.18 10.26 16.46 19.45 12.38 10.24 9.45 -0.48%
EPS -0.35 0.04 -3.51 2.19 -6.80 -6.59 -5.44 -36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6202 0.398 0.6295 0.6575 -1.0876 -0.9521 -0.7898 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.28 0.22 0.20 0.62 1.20 1.25 1.20 -
P/RPS 2.12 0.92 0.87 2.25 4.81 6.22 6.31 -16.61%
P/EPS -56.00 220.00 -4.08 20.00 -8.76 -9.65 -10.95 31.24%
EY -1.79 0.45 -24.50 5.00 -11.42 -10.36 -9.13 -23.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.23 0.67 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 03/02/10 25/02/09 29/02/08 15/02/07 17/02/06 25/02/05 -
Price 0.43 0.23 0.19 0.47 1.50 1.20 1.15 -
P/RPS 3.26 0.96 0.83 1.71 6.02 5.97 6.04 -9.76%
P/EPS -86.00 230.00 -3.88 15.16 -10.95 -9.27 -10.49 41.97%
EY -1.16 0.43 -25.79 6.60 -9.13 -10.79 -9.53 -29.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.25 0.22 0.51 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