[OLYMPIA] YoY TTM Result on 30-Jun-2006 [#4]

Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- 2.55%
YoY- -20.13%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 310,748 397,913 324,422 215,006 201,835 208,910 194,497 8.11%
PBT -7,498 80,198 567,950 -168,096 -138,161 -94,080 -140,084 -38.58%
Tax -5,896 -10,657 -13,228 -299 571 793 475 -
NP -13,394 69,541 554,722 -168,395 -137,590 -93,287 -139,609 -32.31%
-
NP to SH -13,480 61,528 557,424 -165,281 -137,590 -93,287 -139,609 -32.24%
-
Tax Rate - 13.29% 2.33% - - - - -
Total Cost 324,142 328,372 -230,300 383,401 339,425 302,197 334,106 -0.50%
-
Net Worth 695,592 717,394 617,109 -1,042,512 -879,669 -751,661 -655,961 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 695,592 717,394 617,109 -1,042,512 -879,669 -751,661 -655,961 -
NOSH 747,948 696,500 685,677 508,542 508,479 507,879 508,497 6.63%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -4.31% 17.48% 170.99% -78.32% -68.17% -44.65% -71.78% -
ROE -1.94% 8.58% 90.33% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 41.55 57.13 47.31 42.28 39.69 41.13 38.25 1.38%
EPS -1.80 8.83 81.30 -32.50 -27.06 -18.37 -27.46 -36.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 1.03 0.90 -2.05 -1.73 -1.48 -1.29 -
Adjusted Per Share Value based on latest NOSH - 508,542
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 30.36 38.88 31.70 21.01 19.72 20.41 19.00 8.11%
EPS -1.32 6.01 54.47 -16.15 -13.44 -9.12 -13.64 -32.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6797 0.701 0.603 -1.0186 -0.8595 -0.7345 -0.6409 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.25 0.45 0.86 1.00 1.00 1.80 0.80 -
P/RPS 0.60 0.79 1.82 2.37 2.52 4.38 2.09 -18.76%
P/EPS -13.87 5.09 1.06 -3.08 -3.70 -9.80 -2.91 29.69%
EY -7.21 19.63 94.53 -32.50 -27.06 -10.20 -34.32 -22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.44 0.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 28/08/08 30/08/07 23/08/06 26/08/05 27/08/04 29/08/03 -
Price 0.25 0.41 0.68 1.00 1.40 1.70 0.85 -
P/RPS 0.60 0.72 1.44 2.37 3.53 4.13 2.22 -19.57%
P/EPS -13.87 4.64 0.84 -3.08 -5.17 -9.26 -3.10 28.33%
EY -7.21 21.55 119.55 -32.50 -19.33 -10.80 -32.30 -22.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.40 0.76 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