[OLYMPIA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 63.61%
YoY- -503.65%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 173,360 190,902 194,534 188,330 186,720 226,900 234,428 -18.17%
PBT -73,328 -27,015 -31,230 47,622 -128,564 9,057 3,058 -
Tax -7,848 -4,403 -648 -94,472 2,388 -13,049 -2,988 90.02%
NP -81,176 -31,418 -31,878 -46,850 -126,176 -3,992 70 -
-
NP to SH -79,340 -29,144 -28,733 -43,052 -118,312 -5,970 -2,016 1049.28%
-
Tax Rate - - - 198.38% - 144.08% 97.71% -
Total Cost 254,536 222,320 226,413 235,180 312,896 230,892 234,357 5.64%
-
Net Worth 396,699 427,460 584,928 599,652 599,343 634,312 650,159 -27.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 396,699 427,460 584,928 599,652 599,343 634,312 650,159 -27.99%
NOSH 762,884 777,199 769,642 768,785 778,368 746,249 755,999 0.60%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -46.83% -16.46% -16.39% -24.88% -67.57% -1.76% 0.03% -
ROE -20.00% -6.82% -4.91% -7.18% -19.74% -0.94% -0.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.72 24.56 25.28 24.50 23.99 30.41 31.01 -18.68%
EPS -10.40 -3.80 -3.73 -5.60 -15.20 -0.80 -0.27 1032.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.55 0.76 0.78 0.77 0.85 0.86 -28.42%
Adjusted Per Share Value based on latest NOSH - 805,200
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.14 17.77 18.11 17.54 17.39 21.13 21.83 -18.19%
EPS -7.39 -2.71 -2.68 -4.01 -11.02 -0.56 -0.19 1040.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3694 0.398 0.5446 0.5583 0.558 0.5906 0.6054 -27.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.19 0.19 0.23 0.25 0.22 0.31 0.41 -
P/RPS 0.84 0.77 0.91 1.02 0.92 1.02 1.32 -25.95%
P/EPS -1.83 -5.07 -6.16 -4.46 -1.45 -38.75 -153.75 -94.74%
EY -54.74 -19.74 -16.23 -22.40 -69.09 -2.58 -0.65 1805.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.35 0.30 0.32 0.29 0.36 0.48 -15.89%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 26/05/11 -
Price 0.17 0.19 0.19 0.25 0.25 0.25 0.31 -
P/RPS 0.75 0.77 0.75 1.02 1.04 0.82 1.00 -17.40%
P/EPS -1.63 -5.07 -5.09 -4.46 -1.64 -31.25 -116.25 -94.13%
EY -61.18 -19.74 -19.65 -22.40 -60.80 -3.20 -0.86 1603.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.25 0.32 0.32 0.29 0.36 -5.62%

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