[OLYMPIA] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 76.59%
YoY- -121.51%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 234,972 210,052 200,216 327,874 326,316 337,006 398,816 -29.74%
PBT -53,093 -1,666 11,444 -7,605 -58,405 -73,182 -48,488 6.24%
Tax -5,397 -3,700 -2,412 -5,543 -2,164 -4,082 -8,324 -25.10%
NP -58,490 -5,366 9,032 -13,148 -60,569 -77,264 -56,812 1.96%
-
NP to SH -54,765 876 16,168 -13,234 -56,538 -71,750 -48,020 9.16%
-
Tax Rate - - 21.08% - - - - -
Total Cost 293,462 215,418 191,184 341,022 386,885 414,270 455,628 -25.43%
-
Net Worth 692,172 407,339 751,812 723,977 636,059 644,285 682,784 0.91%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 692,172 407,339 751,812 723,977 636,059 644,285 682,784 0.91%
NOSH 760,629 437,999 808,400 778,470 731,103 732,142 750,312 0.91%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -24.89% -2.55% 4.51% -4.01% -18.56% -22.93% -14.25% -
ROE -7.91% 0.22% 2.15% -1.83% -8.89% -11.14% -7.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 30.89 47.96 24.77 42.12 44.63 46.03 53.15 -30.38%
EPS -7.20 0.20 2.00 -1.70 -7.73 -9.80 -6.40 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.93 0.93 0.93 0.87 0.88 0.91 0.00%
Adjusted Per Share Value based on latest NOSH - 747,948
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.88 19.56 18.64 30.53 30.38 31.38 37.13 -29.73%
EPS -5.10 0.08 1.51 -1.23 -5.26 -6.68 -4.47 9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6445 0.3793 0.70 0.6741 0.5922 0.5999 0.6357 0.92%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.22 0.22 0.24 0.25 0.23 0.20 0.37 -
P/RPS 0.71 0.46 0.97 0.59 0.52 0.43 0.70 0.95%
P/EPS -3.06 110.00 12.00 -14.71 -2.97 -2.04 -5.78 -34.58%
EY -32.73 0.91 8.33 -6.80 -33.62 -49.00 -17.30 53.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.26 0.27 0.26 0.23 0.41 -30.04%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 03/02/10 19/11/09 28/08/09 29/05/09 25/02/09 26/11/08 -
Price 0.25 0.23 0.22 0.25 0.23 0.19 0.17 -
P/RPS 0.81 0.48 0.89 0.59 0.52 0.41 0.32 85.83%
P/EPS -3.47 115.00 11.00 -14.71 -2.97 -1.94 -2.66 19.40%
EY -28.80 0.87 9.09 -6.80 -33.62 -51.58 -37.65 -16.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.24 0.27 0.26 0.22 0.19 26.42%

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