[OLYMPIA] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -196.13%
YoY- 53.19%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 194,534 188,330 186,720 226,900 234,428 187,950 185,724 3.13%
PBT -31,230 47,622 -128,564 9,057 3,058 -6,948 -6,004 199.90%
Tax -648 -94,472 2,388 -13,049 -2,988 -668 -1,232 -34.81%
NP -31,878 -46,850 -126,176 -3,992 70 -7,616 -7,236 168.49%
-
NP to SH -28,733 -43,052 -118,312 -5,970 -2,016 -7,132 -4,644 236.64%
-
Tax Rate - 198.38% - 144.08% 97.71% - - -
Total Cost 226,413 235,180 312,896 230,892 234,357 195,566 192,960 11.23%
-
Net Worth 584,928 599,652 599,343 634,312 650,159 634,747 522,449 7.81%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 584,928 599,652 599,343 634,312 650,159 634,747 522,449 7.81%
NOSH 769,642 768,785 778,368 746,249 755,999 713,200 580,499 20.66%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -16.39% -24.88% -67.57% -1.76% 0.03% -4.05% -3.90% -
ROE -4.91% -7.18% -19.74% -0.94% -0.31% -1.12% -0.89% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.28 24.50 23.99 30.41 31.01 26.35 31.99 -14.51%
EPS -3.73 -5.60 -15.20 -0.80 -0.27 -1.00 -0.80 178.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.77 0.85 0.86 0.89 0.90 -10.65%
Adjusted Per Share Value based on latest NOSH - 742,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.11 17.54 17.39 21.13 21.83 17.50 17.29 3.13%
EPS -2.68 -4.01 -11.02 -0.56 -0.19 -0.66 -0.43 238.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5446 0.5583 0.558 0.5906 0.6054 0.591 0.4865 7.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.23 0.25 0.22 0.31 0.41 0.28 0.22 -
P/RPS 0.91 1.02 0.92 1.02 1.32 1.06 0.69 20.24%
P/EPS -6.16 -4.46 -1.45 -38.75 -153.75 -28.00 -27.50 -63.08%
EY -16.23 -22.40 -69.09 -2.58 -0.65 -3.57 -3.64 170.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.29 0.36 0.48 0.31 0.24 16.02%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 28/02/12 25/11/11 24/08/11 26/05/11 23/02/11 23/11/10 -
Price 0.19 0.25 0.25 0.25 0.31 0.43 0.22 -
P/RPS 0.75 1.02 1.04 0.82 1.00 1.63 0.69 5.71%
P/EPS -5.09 -4.46 -1.64 -31.25 -116.25 -43.00 -27.50 -67.48%
EY -19.65 -22.40 -60.80 -3.20 -0.86 -2.33 -3.64 207.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.32 0.29 0.36 0.48 0.24 2.75%

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