[OLYMPIA] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -94.58%
YoY- 101.22%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 185,724 251,967 234,972 210,052 200,216 327,874 326,316 -31.29%
PBT -6,004 -5,135 -53,093 -1,666 11,444 -7,605 -58,405 -78.02%
Tax -1,232 -10,417 -5,397 -3,700 -2,412 -5,543 -2,164 -31.28%
NP -7,236 -15,552 -58,490 -5,366 9,032 -13,148 -60,569 -75.71%
-
NP to SH -4,644 -12,755 -54,765 876 16,168 -13,234 -56,538 -81.07%
-
Tax Rate - - - - 21.08% - - -
Total Cost 192,960 267,519 293,462 215,418 191,184 341,022 386,885 -37.08%
-
Net Worth 522,449 714,695 692,172 407,339 751,812 723,977 636,059 -12.28%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 522,449 714,695 692,172 407,339 751,812 723,977 636,059 -12.28%
NOSH 580,499 760,314 760,629 437,999 808,400 778,470 731,103 -14.24%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.90% -6.17% -24.89% -2.55% 4.51% -4.01% -18.56% -
ROE -0.89% -1.78% -7.91% 0.22% 2.15% -1.83% -8.89% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.99 33.14 30.89 47.96 24.77 42.12 44.63 -19.89%
EPS -0.80 -1.70 -7.20 0.20 2.00 -1.70 -7.73 -77.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.94 0.91 0.93 0.93 0.93 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 720,800
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.29 23.46 21.88 19.56 18.64 30.53 30.38 -31.30%
EPS -0.43 -1.19 -5.10 0.08 1.51 -1.23 -5.26 -81.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.6655 0.6445 0.3793 0.70 0.6741 0.5922 -12.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.22 0.22 0.22 0.22 0.24 0.25 0.23 -
P/RPS 0.69 0.66 0.71 0.46 0.97 0.59 0.52 20.73%
P/EPS -27.50 -13.11 -3.06 110.00 12.00 -14.71 -2.97 340.34%
EY -3.64 -7.63 -32.73 0.91 8.33 -6.80 -33.62 -77.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.24 0.24 0.26 0.27 0.26 -5.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 21/05/10 03/02/10 19/11/09 28/08/09 29/05/09 -
Price 0.22 0.22 0.25 0.23 0.22 0.25 0.23 -
P/RPS 0.69 0.66 0.81 0.48 0.89 0.59 0.52 20.73%
P/EPS -27.50 -13.11 -3.47 115.00 11.00 -14.71 -2.97 340.34%
EY -3.64 -7.63 -28.80 0.87 9.09 -6.80 -33.62 -77.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.27 0.25 0.24 0.27 0.26 -5.19%

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