[OLYMPIA] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 63.59%
YoY- -128.72%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 226,900 234,428 187,950 185,724 251,967 234,972 210,052 5.29%
PBT 9,057 3,058 -6,948 -6,004 -5,135 -53,093 -1,666 -
Tax -13,049 -2,988 -668 -1,232 -10,417 -5,397 -3,700 132.23%
NP -3,992 70 -7,616 -7,236 -15,552 -58,490 -5,366 -17.94%
-
NP to SH -5,970 -2,016 -7,132 -4,644 -12,755 -54,765 876 -
-
Tax Rate 144.08% 97.71% - - - - - -
Total Cost 230,892 234,357 195,566 192,960 267,519 293,462 215,418 4.74%
-
Net Worth 634,312 650,159 634,747 522,449 714,695 692,172 407,339 34.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 634,312 650,159 634,747 522,449 714,695 692,172 407,339 34.45%
NOSH 746,249 755,999 713,200 580,499 760,314 760,629 437,999 42.78%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.76% 0.03% -4.05% -3.90% -6.17% -24.89% -2.55% -
ROE -0.94% -0.31% -1.12% -0.89% -1.78% -7.91% 0.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 30.41 31.01 26.35 31.99 33.14 30.89 47.96 -26.25%
EPS -0.80 -0.27 -1.00 -0.80 -1.70 -7.20 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.86 0.89 0.90 0.94 0.91 0.93 -5.83%
Adjusted Per Share Value based on latest NOSH - 580,499
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 21.13 21.83 17.50 17.29 23.46 21.88 19.56 5.29%
EPS -0.56 -0.19 -0.66 -0.43 -1.19 -5.10 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5906 0.6054 0.591 0.4865 0.6655 0.6445 0.3793 34.44%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.31 0.41 0.28 0.22 0.22 0.22 0.22 -
P/RPS 1.02 1.32 1.06 0.69 0.66 0.71 0.46 70.29%
P/EPS -38.75 -153.75 -28.00 -27.50 -13.11 -3.06 110.00 -
EY -2.58 -0.65 -3.57 -3.64 -7.63 -32.73 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.31 0.24 0.23 0.24 0.24 31.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 23/02/11 23/11/10 27/08/10 21/05/10 03/02/10 -
Price 0.25 0.31 0.43 0.22 0.22 0.25 0.23 -
P/RPS 0.82 1.00 1.63 0.69 0.66 0.81 0.48 43.04%
P/EPS -31.25 -116.25 -43.00 -27.50 -13.11 -3.47 115.00 -
EY -3.20 -0.86 -2.33 -3.64 -7.63 -28.80 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.36 0.48 0.24 0.23 0.27 0.25 10.43%

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