[OLYMPIA] YoY Quarter Result on 30-Jun-2002 [#4]

Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -502.77%
YoY- -82.46%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 51,469 51,528 50,564 55,918 46,285 57,077 0 -100.00%
PBT -57,998 -27,972 -63,945 -148,180 -79,178 -193,299 0 -100.00%
Tax 88 -1,545 476 1,834 79,178 193,299 0 -100.00%
NP -57,910 -29,517 -63,469 -146,346 0 0 0 -100.00%
-
NP to SH -57,910 -29,517 -63,469 -146,346 -80,206 -198,828 0 -100.00%
-
Tax Rate - - - - - - - -
Total Cost 109,379 81,045 114,033 202,264 46,285 57,077 0 -100.00%
-
Net Worth -879,669 -751,661 -655,961 -503,160 -260,571 -130,704 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth -879,669 -751,661 -655,961 -503,160 -260,571 -130,704 0 -100.00%
NOSH 508,479 507,879 508,497 508,243 501,100 502,710 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -112.51% -57.28% -125.52% -261.72% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 10.12 10.15 9.94 11.00 9.24 11.35 0.00 -100.00%
EPS -11.39 -5.81 -12.48 -28.79 -15.78 -39.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.73 -1.48 -1.29 -0.99 -0.52 -0.26 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 508,243
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.03 5.03 4.94 5.46 4.52 5.58 0.00 -100.00%
EPS -5.66 -2.88 -6.20 -14.30 -7.84 -19.43 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8595 -0.7345 -0.6409 -0.4916 -0.2546 -0.1277 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 1.00 1.80 0.80 1.20 1.15 3.65 0.00 -
P/RPS 9.88 17.74 8.05 10.91 12.45 32.15 0.00 -100.00%
P/EPS -8.78 -30.97 -6.41 -4.17 -7.18 -9.23 0.00 -100.00%
EY -11.39 -3.23 -15.60 -24.00 -13.92 -10.84 0.00 -100.00%
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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 26/08/05 27/08/04 29/08/03 19/08/02 29/08/01 30/08/00 - -
Price 1.40 1.70 0.85 0.90 2.75 2.70 0.00 -
P/RPS 13.83 16.76 8.55 8.18 29.77 23.78 0.00 -100.00%
P/EPS -12.29 -29.25 -6.81 -3.13 -17.18 -6.83 0.00 -100.00%
EY -8.13 -3.42 -14.68 -31.99 -5.82 -14.65 0.00 -100.00%
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