[OLYMPIA] YoY Quarter Result on 30-Jun-2005 [#4]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -129.29%
YoY- -96.19%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 88,205 99,640 48,997 51,469 51,528 50,564 55,918 7.88%
PBT 12,319 651,450 -54,028 -57,998 -27,972 -63,945 -148,180 -
Tax -2,191 -13,194 -227 88 -1,545 476 1,834 -
NP 10,128 638,256 -54,255 -57,910 -29,517 -63,469 -146,346 -
-
NP to SH 10,606 640,907 -53,586 -57,910 -29,517 -63,469 -146,346 -
-
Tax Rate 17.79% 2.03% - - - - - -
Total Cost 78,077 -538,616 103,252 109,379 81,045 114,033 202,264 -14.65%
-
Net Worth 717,394 617,109 -1,042,512 -879,669 -751,661 -655,961 -503,160 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 717,394 617,109 -1,042,512 -879,669 -751,661 -655,961 -503,160 -
NOSH 696,500 685,677 508,542 508,479 507,879 508,497 508,243 5.38%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 11.48% 640.56% -110.73% -112.51% -57.28% -125.52% -261.72% -
ROE 1.48% 103.86% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 12.66 14.53 9.63 10.12 10.15 9.94 11.00 2.36%
EPS 1.50 284.60 -74.20 -11.39 -5.81 -12.48 -28.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.90 -2.05 -1.73 -1.48 -1.29 -0.99 -
Adjusted Per Share Value based on latest NOSH - 508,479
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 8.62 9.74 4.79 5.03 5.03 4.94 5.46 7.90%
EPS 1.04 62.62 -5.24 -5.66 -2.88 -6.20 -14.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.701 0.603 -1.0186 -0.8595 -0.7345 -0.6409 -0.4916 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.45 0.86 1.00 1.00 1.80 0.80 1.20 -
P/RPS 3.55 5.92 10.38 9.88 17.74 8.05 10.91 -17.05%
P/EPS 29.55 0.92 -9.49 -8.78 -30.97 -6.41 -4.17 -
EY 3.38 108.69 -10.54 -11.39 -3.23 -15.60 -24.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.96 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 23/08/06 26/08/05 27/08/04 29/08/03 19/08/02 -
Price 0.41 0.68 1.00 1.40 1.70 0.85 0.90 -
P/RPS 3.24 4.68 10.38 13.83 16.76 8.55 8.18 -14.29%
P/EPS 26.92 0.73 -9.49 -12.29 -29.25 -6.81 -3.13 -
EY 3.71 137.46 -10.54 -8.13 -3.42 -14.68 -31.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.76 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