[OLYMPIA] QoQ Cumulative Quarter Result on 30-Sep-2001 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 83.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 189,955 134,037 76,084 37,858 167,082 120,797 90,172 64.55%
PBT -226,053 -77,873 -53,074 -25,047 -147,647 -68,469 -47,088 185.39%
Tax 5,033 3,199 2,679 1,195 147,647 68,469 47,088 -77.56%
NP -221,020 -74,674 -50,395 -23,852 0 0 0 -
-
NP to SH -221,020 -74,674 -50,395 -23,852 -142,033 -61,827 -43,008 198.69%
-
Tax Rate - - - - - - - -
Total Cost 410,975 208,711 126,479 61,710 167,082 120,797 90,172 175.65%
-
Net Worth -503,374 -340,582 -312,449 -267,142 -263,790 -190,633 -177,408 100.80%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -503,374 -340,582 -312,449 -267,142 -263,790 -190,633 -177,408 100.80%
NOSH 508,458 508,332 503,950 477,040 507,289 515,225 537,600 -3.65%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -116.35% -55.71% -66.24% -63.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 37.36 26.37 15.10 7.94 32.94 23.45 16.77 70.82%
EPS -43.48 -14.69 -9.91 -4.69 -27.94 -12.00 -8.00 210.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.99 -0.67 -0.62 -0.56 -0.52 -0.37 -0.33 108.42%
Adjusted Per Share Value based on latest NOSH - 477,040
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 17.69 12.48 7.08 3.52 15.56 11.25 8.40 64.52%
EPS -20.58 -6.95 -4.69 -2.22 -13.22 -5.76 -4.00 198.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4687 -0.3171 -0.2909 -0.2487 -0.2456 -0.1775 -0.1652 100.79%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.20 1.35 2.55 3.55 1.15 1.05 1.75 -
P/RPS 3.21 5.12 16.89 44.73 3.49 4.48 10.43 -54.51%
P/EPS -2.76 -9.19 -25.50 -71.00 -4.11 -8.75 -21.88 -74.94%
EY -36.22 -10.88 -3.92 -1.41 -24.35 -11.43 -4.57 299.02%
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 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 19/08/02 29/05/02 27/02/02 29/11/01 29/08/01 28/05/01 28/02/01 -
Price 0.90 1.25 1.85 2.80 2.75 1.15 1.55 -
P/RPS 2.41 4.74 12.25 35.28 8.35 4.90 9.24 -59.27%
P/EPS -2.07 -8.51 -18.50 -56.00 -9.82 -9.58 -19.38 -77.58%
EY -48.30 -11.75 -5.41 -1.79 -10.18 -10.43 -5.16 345.97%
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