[OLYMPIA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
19-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -195.98%
YoY- -55.61%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 143,933 91,943 46,610 189,955 134,037 76,084 37,858 143.79%
PBT -76,139 -53,571 -24,266 -226,053 -77,873 -53,074 -25,047 109.98%
Tax -1 -202 -40 5,033 3,199 2,679 1,195 -
NP -76,140 -53,773 -24,306 -221,020 -74,674 -50,395 -23,852 116.95%
-
NP to SH -76,140 -53,773 -24,306 -221,020 -74,674 -50,395 -23,852 116.95%
-
Tax Rate - - - - - - - -
Total Cost 220,073 145,716 70,916 410,975 208,711 126,479 61,710 133.60%
-
Net Worth -579,436 -553,994 -523,748 -503,374 -340,582 -312,449 -267,142 67.64%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -579,436 -553,994 -523,748 -503,374 -340,582 -312,449 -267,142 67.64%
NOSH 508,277 508,251 508,493 508,458 508,332 503,950 477,040 4.32%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -52.90% -58.49% -52.15% -116.35% -55.71% -66.24% -63.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 28.32 18.09 9.17 37.36 26.37 15.10 7.94 133.62%
EPS -14.98 -10.58 -4.78 -43.48 -14.69 -9.91 -4.69 117.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.14 -1.09 -1.03 -0.99 -0.67 -0.62 -0.56 60.69%
Adjusted Per Share Value based on latest NOSH - 508,243
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.40 8.56 4.34 17.69 12.48 7.08 3.52 144.00%
EPS -7.09 -5.01 -2.26 -20.58 -6.95 -4.69 -2.22 117.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5395 -0.5158 -0.4877 -0.4687 -0.3171 -0.2909 -0.2487 67.65%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.85 0.95 0.90 1.20 1.35 2.55 3.55 -
P/RPS 3.00 5.25 9.82 3.21 5.12 16.89 44.73 -83.51%
P/EPS -5.67 -8.98 -18.83 -2.76 -9.19 -25.50 -71.00 -81.48%
EY -17.62 -11.14 -5.31 -36.22 -10.88 -3.92 -1.41 439.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 29/11/01 -
Price 0.75 1.00 0.80 0.90 1.25 1.85 2.80 -
P/RPS 2.65 5.53 8.73 2.41 4.74 12.25 35.28 -82.22%
P/EPS -5.01 -9.45 -16.74 -2.07 -8.51 -18.50 -56.00 -80.02%
EY -19.97 -10.58 -5.98 -48.30 -11.75 -5.41 -1.79 400.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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