[OLYMPIA] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -35.78%
YoY- -150.23%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 165,432 178,686 183,364 177,012 173,360 190,902 194,534 -10.23%
PBT -11,956 -73,146 -72,309 -102,510 -73,328 -27,015 -31,230 -47.24%
Tax -1,168 -8,304 -6,316 -8,068 -7,848 -4,403 -648 48.05%
NP -13,124 -81,450 -78,625 -110,578 -81,176 -31,418 -31,878 -44.62%
-
NP to SH -13,744 -79,234 -76,081 -107,730 -79,340 -29,144 -28,733 -38.80%
-
Tax Rate - - - - - - - -
Total Cost 178,556 260,136 261,989 287,590 254,536 222,320 226,413 -14.62%
-
Net Worth 327,498 259,327 352,877 394,504 396,699 427,460 584,928 -32.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 327,498 259,327 352,877 394,504 396,699 427,460 584,928 -32.04%
NOSH 1,023,432 810,397 750,802 758,661 762,884 777,199 769,642 20.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -7.93% -45.58% -42.88% -62.47% -46.83% -16.46% -16.39% -
ROE -4.20% -30.55% -21.56% -27.31% -20.00% -6.82% -4.91% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.16 22.05 24.42 23.33 22.72 24.56 25.28 -25.77%
EPS -1.20 -9.70 -10.13 -14.20 -10.40 -3.80 -3.73 -53.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.47 0.52 0.52 0.55 0.76 -43.79%
Adjusted Per Share Value based on latest NOSH - 756,222
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.16 17.46 17.92 17.30 16.94 18.65 19.01 -10.25%
EPS -1.20 -7.74 -7.43 -10.53 -7.75 -2.85 -2.81 -43.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.2534 0.3448 0.3855 0.3876 0.4177 0.5715 -32.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.125 0.135 0.13 0.16 0.19 0.19 0.23 -
P/RPS 0.77 0.61 0.53 0.69 0.84 0.77 0.91 -10.53%
P/EPS -9.31 -1.38 -1.28 -1.13 -1.83 -5.07 -6.16 31.66%
EY -10.74 -72.42 -77.95 -88.75 -54.74 -19.74 -16.23 -24.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.28 0.31 0.37 0.35 0.30 19.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 23/05/12 -
Price 0.125 0.115 0.165 0.135 0.17 0.19 0.19 -
P/RPS 0.77 0.52 0.68 0.58 0.75 0.77 0.75 1.76%
P/EPS -9.31 -1.18 -1.63 -0.95 -1.63 -5.07 -5.09 49.50%
EY -10.74 -85.02 -61.41 -105.19 -61.18 -19.74 -19.65 -33.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.35 0.26 0.33 0.35 0.25 34.47%

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