[OLYMPIA] YoY Quarter Result on 31-Mar-2003 [#3]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 24.09%
YoY- 7.88%
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 61,213 53,629 54,958 51,990 57,953 30,625 40,010 7.34%
PBT -46,630 -24,485 -17,185 -22,568 -24,799 -21,382 -9,390 30.60%
Tax -30 -771 992 201 520 21,382 9,390 -
NP -46,660 -25,256 -16,193 -22,367 -24,279 0 0 -
-
NP to SH -45,856 -25,256 -16,193 -22,367 -24,279 -18,819 -5,341 43.07%
-
Tax Rate - - - - - - - -
Total Cost 107,873 78,885 71,151 74,357 82,232 30,625 40,010 17.96%
-
Net Worth -991,343 -833,397 -720,816 -579,508 -340,312 -174,075 7,477,400 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth -991,343 -833,397 -720,816 -579,508 -340,312 -174,075 7,477,400 -
NOSH 508,381 508,169 507,617 508,340 507,928 470,475 534,100 -0.81%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -76.23% -47.09% -29.46% -43.02% -41.89% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.07% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.04 10.55 10.83 10.23 11.41 6.51 7.49 8.22%
EPS -9.02 -4.97 -3.19 -4.40 -4.78 -4.00 -1.00 44.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.95 -1.64 -1.42 -1.14 -0.67 -0.37 14.00 -
Adjusted Per Share Value based on latest NOSH - 508,340
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 5.98 5.24 5.37 5.08 5.66 2.99 3.91 7.33%
EPS -4.48 -2.47 -1.58 -2.19 -2.37 -1.84 -0.52 43.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9686 -0.8143 -0.7043 -0.5662 -0.3325 -0.1701 7.3062 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 1.10 1.90 0.85 1.35 1.05 6.75 -
P/RPS 8.31 10.42 17.55 8.31 11.83 16.13 90.11 -32.77%
P/EPS -11.09 -22.13 -59.56 -19.32 -28.24 -26.25 -675.00 -49.56%
EY -9.02 -4.52 -1.68 -5.18 -3.54 -3.81 -0.15 97.87%
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 0.48 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 27/05/05 27/05/04 29/05/03 29/05/02 28/05/01 26/05/00 -
Price 1.00 1.00 1.50 0.75 1.25 1.15 4.25 -
P/RPS 8.31 9.48 13.85 7.33 10.96 17.67 56.73 -27.38%
P/EPS -11.09 -20.12 -47.02 -17.05 -26.15 -28.75 -425.00 -45.52%
EY -9.02 -4.97 -2.13 -5.87 -3.82 -3.48 -0.24 82.96%
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 0.30 -

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