[OLYMPIA] YoY Quarter Result on 31-Dec-2005 [#2]

Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -4.51%
YoY- -25.65%
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 68,799 109,159 72,947 56,388 50,045 52,778 45,333 7.19%
PBT -24,469 10,441 -39,560 -34,348 -27,341 -25,649 -29,305 -2.95%
Tax 40 -2,547 -9 -35 -23 824 -162 -
NP -24,429 7,894 -39,569 -34,383 -27,364 -24,825 -29,467 -3.07%
-
NP to SH -23,870 7,965 -38,217 -34,383 -27,364 -24,825 -29,467 -3.44%
-
Tax Rate - 24.39% - - - - - -
Total Cost 93,228 101,265 112,516 90,771 77,409 77,603 74,800 3.73%
-
Net Worth 636,533 673,404 -1,112,968 -992,225 -807,763 -707,105 -553,776 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 636,533 673,404 -1,112,968 -992,225 -807,763 -707,105 -553,776 -
NOSH 723,333 724,090 508,204 530,601 508,027 508,709 508,051 6.05%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -35.51% 7.23% -54.24% -60.98% -54.68% -47.04% -65.00% -
ROE -3.75% 1.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 9.51 15.08 14.35 10.63 9.85 10.37 8.92 1.07%
EPS -3.30 1.10 -7.52 -6.48 -5.12 -4.88 -5.80 -8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.93 -2.19 -1.87 -1.59 -1.39 -1.09 -
Adjusted Per Share Value based on latest NOSH - 530,601
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 6.41 10.16 6.79 5.25 4.66 4.91 4.22 7.20%
EPS -2.22 0.74 -3.56 -3.20 -2.55 -2.31 -2.74 -3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5927 0.627 -1.0363 -0.9239 -0.7521 -0.6584 -0.5156 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.20 0.62 1.20 1.25 1.20 1.20 0.95 -
P/RPS 2.10 4.11 8.36 11.76 12.18 11.57 10.65 -23.68%
P/EPS -6.06 56.36 -15.96 -19.29 -22.28 -24.59 -16.38 -15.25%
EY -16.50 1.77 -6.27 -5.18 -4.49 -4.07 -6.11 17.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.67 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 29/02/08 15/02/07 17/02/06 25/02/05 19/02/04 27/02/03 -
Price 0.19 0.47 1.50 1.20 1.15 2.05 1.00 -
P/RPS 2.00 3.12 10.45 11.29 11.67 19.76 11.21 -24.94%
P/EPS -5.76 42.73 -19.95 -18.52 -21.35 -42.01 -17.24 -16.68%
EY -17.37 2.34 -5.01 -5.40 -4.68 -2.38 -5.80 20.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.51 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