[OLYMPIA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 70.99%
YoY- -18.93%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 201,835 150,366 96,737 46,692 208,910 157,382 102,424 57.24%
PBT -138,161 -80,163 -55,678 -28,337 -94,080 -66,108 -48,923 99.92%
Tax 1,924 1,836 -35 1,277 793 2,338 1,346 26.92%
NP -136,237 -78,327 -55,713 -27,060 -93,287 -63,770 -47,577 101.77%
-
NP to SH -136,237 -78,327 -55,713 -27,060 -93,287 -63,770 -47,577 101.77%
-
Tax Rate - - - - - - - -
Total Cost 338,072 228,693 152,450 73,752 302,197 221,152 150,001 71.98%
-
Net Worth -879,466 -833,590 -808,265 -778,229 -752,360 -722,116 -706,538 15.73%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -879,466 -833,590 -808,265 -778,229 -752,360 -722,116 -706,538 15.73%
NOSH 508,362 508,286 508,342 508,646 508,351 508,532 508,301 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -67.50% -52.09% -57.59% -57.95% -44.65% -40.52% -46.45% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 39.70 29.58 19.03 9.18 41.10 30.95 20.15 57.22%
EPS -26.80 -15.41 -10.44 -5.32 -18.35 -12.54 -9.36 101.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.73 -1.64 -1.59 -1.53 -1.48 -1.42 -1.39 15.72%
Adjusted Per Share Value based on latest NOSH - 508,646
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.79 14.00 9.01 4.35 19.45 14.65 9.54 57.19%
EPS -12.69 -7.29 -5.19 -2.52 -8.69 -5.94 -4.43 101.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8189 -0.7762 -0.7526 -0.7246 -0.7005 -0.6724 -0.6579 15.72%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.00 1.10 1.20 1.60 1.80 1.90 1.20 -
P/RPS 2.52 3.72 6.31 17.43 4.38 6.14 5.96 -43.69%
P/EPS -3.73 -7.14 -10.95 -30.08 -9.81 -15.15 -12.82 -56.12%
EY -26.80 -14.01 -9.13 -3.33 -10.19 -6.60 -7.80 127.86%
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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 27/05/04 19/02/04 -
Price 1.40 1.00 1.15 1.55 1.70 1.50 2.05 -
P/RPS 3.53 3.38 6.04 16.89 4.14 4.85 10.17 -50.64%
P/EPS -5.22 -6.49 -10.49 -29.14 -9.26 -11.96 -21.90 -61.59%
EY -19.14 -15.41 -9.53 -3.43 -10.79 -8.36 -4.57 160.05%
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