[OLYMPIA] YoY Cumulative Quarter Result on 31-Mar-2001 [#3]

Announcement Date
28-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Mar-2001 [#3]
Profit Trend
QoQ- -43.76%
YoY--%
View:
Show?
Cumulative Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 157,382 143,933 134,037 120,797 134,553 0 -100.00%
PBT -66,108 -76,139 -77,873 -68,469 -62,282 0 -100.00%
Tax 2,338 -1 3,199 68,469 62,282 0 -100.00%
NP -63,770 -76,140 -74,674 0 0 0 -100.00%
-
NP to SH -63,770 -76,140 -74,674 -61,827 -48,640 0 -100.00%
-
Tax Rate - - - - - - -
Total Cost 221,152 220,073 208,711 120,797 134,553 0 -100.00%
-
Net Worth -722,116 -579,436 -340,582 -190,633 6,809,600 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth -722,116 -579,436 -340,582 -190,633 6,809,600 0 -100.00%
NOSH 508,532 508,277 508,332 515,225 486,400 517,966 0.01%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -40.52% -52.90% -55.71% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% -0.71% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 30.95 28.32 26.37 23.45 27.66 0.00 -100.00%
EPS -12.54 -14.98 -14.69 -12.00 -10.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.42 -1.14 -0.67 -0.37 14.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 470,475
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 15.38 14.06 13.10 11.80 13.15 0.00 -100.00%
EPS -6.23 -7.44 -7.30 -6.04 -4.75 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7056 -0.5662 -0.3328 -0.1863 6.6537 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.90 0.85 1.35 1.05 6.75 0.00 -
P/RPS 6.14 3.00 5.12 4.48 24.40 0.00 -100.00%
P/EPS -15.15 -5.67 -9.19 -8.75 -67.50 0.00 -100.00%
EY -6.60 -17.62 -10.88 -11.43 -1.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.48 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/04 29/05/03 29/05/02 28/05/01 26/05/00 - -
Price 1.50 0.75 1.25 1.15 4.25 0.00 -
P/RPS 4.85 2.65 4.74 4.90 15.36 0.00 -100.00%
P/EPS -11.96 -5.01 -8.51 -9.58 -42.50 0.00 -100.00%
EY -8.36 -19.97 -11.75 -10.43 -2.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.30 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