[OLYMPIA] YoY Quarter Result on 31-Dec-2002 [#2]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -21.23%
YoY- -11.0%
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 56,388 50,045 52,778 45,333 38,226 52,353 49,420 -0.14%
PBT -34,348 -27,341 -25,649 -29,305 -28,031 -24,664 -25,820 -0.30%
Tax -35 -23 824 -162 1,484 24,664 25,820 -
NP -34,383 -27,364 -24,825 -29,467 -26,547 0 0 -100.00%
-
NP to SH -34,383 -27,364 -24,825 -29,467 -26,547 -22,454 -20,419 -0.55%
-
Tax Rate - - - - - - - -
Total Cost 90,771 77,409 77,603 74,800 64,773 52,353 49,420 -0.64%
-
Net Worth -992,225 -807,763 -707,105 -553,776 -329,182 -185,245 7,657,125 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth -992,225 -807,763 -707,105 -553,776 -329,182 -185,245 7,657,125 -
NOSH 530,601 508,027 508,709 508,051 530,940 561,350 510,475 -0.04%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -60.98% -54.68% -47.04% -65.00% -69.45% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.27% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.63 9.85 10.37 8.92 7.20 9.33 9.68 -0.09%
EPS -6.48 -5.12 -4.88 -5.80 -5.22 -4.00 -4.00 -0.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.87 -1.59 -1.39 -1.09 -0.62 -0.33 15.00 -
Adjusted Per Share Value based on latest NOSH - 508,051
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 5.51 4.89 5.16 4.43 3.74 5.12 4.83 -0.13%
EPS -3.36 -2.67 -2.43 -2.88 -2.59 -2.19 -2.00 -0.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9695 -0.7893 -0.6909 -0.5411 -0.3216 -0.181 7.4818 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.25 1.20 1.20 0.95 2.55 1.75 0.00 -
P/RPS 11.76 12.18 11.57 10.65 35.42 18.76 0.00 -100.00%
P/EPS -19.29 -22.28 -24.59 -16.38 -51.00 -43.75 0.00 -100.00%
EY -5.18 -4.49 -4.07 -6.11 -1.96 -2.29 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
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 25/02/05 19/02/04 27/02/03 27/02/02 28/02/01 25/02/00 -
Price 1.20 1.15 2.05 1.00 1.85 1.55 8.30 -
P/RPS 11.29 11.67 19.76 11.21 25.70 16.62 85.73 2.17%
P/EPS -18.52 -21.35 -42.01 -17.24 -37.00 -38.75 -207.50 2.60%
EY -5.40 -4.68 -2.38 -5.80 -2.70 -2.58 -0.48 -2.54%
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 0.55 -

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