[OLYMPIA] YoY TTM Result on 31-Mar-2004 [#3]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 4.63%
YoY- 42.81%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 273,779 217,478 201,894 207,946 199,851 180,322 177,874 7.44%
PBT -137,528 -172,066 -108,135 -130,053 -224,319 -157,055 -261,768 -10.16%
Tax -261 16 -1,062 2,814 1,833 82,377 261,768 -
NP -137,789 -172,050 -109,197 -127,239 -222,486 -74,678 0 -
-
NP to SH -137,069 -169,605 -109,197 -127,239 -222,486 -154,884 -260,656 -10.15%
-
Tax Rate - - - - - - - -
Total Cost 411,568 389,528 311,091 335,185 422,337 255,000 177,874 14.99%
-
Net Worth -1,130,578 -991,343 -833,397 -720,816 -579,508 -340,312 -174,075 36.57%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -1,130,578 -991,343 -833,397 -720,816 -579,508 -340,312 -174,075 36.57%
NOSH 50,835 508,381 508,169 507,617 508,340 507,928 470,475 -30.97%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -50.33% -79.11% -54.09% -61.19% -111.33% -41.41% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 538.56 42.78 39.73 40.97 39.31 35.50 37.81 55.66%
EPS -269.63 -33.36 -21.49 -25.07 -43.77 -30.49 -55.40 30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -22.24 -1.95 -1.64 -1.42 -1.14 -0.67 -0.37 97.85%
Adjusted Per Share Value based on latest NOSH - 507,617
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 26.75 21.25 19.73 20.32 19.53 17.62 17.38 7.44%
EPS -13.39 -16.57 -10.67 -12.43 -21.74 -15.13 -25.47 -10.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.1047 -0.9686 -0.8143 -0.7043 -0.5662 -0.3325 -0.1701 36.57%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.80 1.00 1.10 1.90 0.85 1.35 1.05 -
P/RPS 0.33 2.34 2.77 4.64 2.16 3.80 2.78 -29.88%
P/EPS -0.67 -3.00 -5.12 -7.58 -1.94 -4.43 -1.90 -15.94%
EY -149.80 -33.36 -19.53 -13.19 -51.49 -22.59 -52.76 18.98%
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
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 27/05/05 27/05/04 29/05/03 29/05/02 28/05/01 -
Price 0.57 1.00 1.00 1.50 0.75 1.25 1.15 -
P/RPS 0.11 2.34 2.52 3.66 1.91 3.52 3.04 -42.47%
P/EPS -0.21 -3.00 -4.65 -5.98 -1.71 -4.10 -2.08 -31.75%
EY -473.04 -33.36 -21.49 -16.71 -58.36 -24.39 -48.18 46.30%
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