[OLYMPIA] YoY TTM Result on 30-Jun-2003 [#4]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 37.25%
YoY- 36.84%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 215,006 201,835 208,910 194,497 189,955 167,082 191,629 1.93%
PBT -168,096 -138,161 -94,080 -140,084 -226,057 -147,647 -255,576 -6.74%
Tax -299 571 793 475 5,033 147,647 255,576 -
NP -168,395 -137,590 -93,287 -139,609 -221,024 0 0 -
-
NP to SH -165,281 -137,590 -93,287 -139,609 -221,024 -142,034 -247,462 -6.50%
-
Tax Rate - - - - - - - -
Total Cost 383,401 339,425 302,197 334,106 410,979 167,082 191,629 12.24%
-
Net Worth -1,042,512 -879,669 -751,661 -655,961 -503,160 -260,571 -130,704 41.32%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth -1,042,512 -879,669 -751,661 -655,961 -503,160 -260,571 -130,704 41.32%
NOSH 508,542 508,479 507,879 508,497 508,243 501,100 502,710 0.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -78.32% -68.17% -44.65% -71.78% -116.36% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 42.28 39.69 41.13 38.25 37.37 33.34 38.12 1.74%
EPS -32.50 -27.06 -18.37 -27.46 -43.49 -28.34 -49.23 -6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.05 -1.73 -1.48 -1.29 -0.99 -0.52 -0.26 41.05%
Adjusted Per Share Value based on latest NOSH - 508,497
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.02 18.79 19.45 18.11 17.69 15.56 17.84 1.93%
EPS -15.39 -12.81 -8.69 -13.00 -20.58 -13.22 -23.04 -6.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.9707 -0.8191 -0.6999 -0.6108 -0.4685 -0.2426 -0.1217 41.32%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.00 1.00 1.80 0.80 1.20 1.15 3.65 -
P/RPS 2.37 2.52 4.38 2.09 3.21 3.45 9.58 -20.76%
P/EPS -3.08 -3.70 -9.80 -2.91 -2.76 -4.06 -7.41 -13.60%
EY -32.50 -27.06 -10.20 -34.32 -36.24 -24.65 -13.49 15.77%
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
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 26/08/05 27/08/04 29/08/03 19/08/02 29/08/01 30/08/00 -
Price 1.00 1.40 1.70 0.85 0.90 2.75 2.70 -
P/RPS 2.37 3.53 4.13 2.22 2.41 8.25 7.08 -16.66%
P/EPS -3.08 -5.17 -9.26 -3.10 -2.07 -9.70 -5.48 -9.15%
EY -32.50 -19.33 -10.80 -32.30 -48.32 -10.31 -18.23 10.11%
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