[OLYMPIA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 31.94%
YoY- 32.94%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 178,686 137,523 88,506 43,340 190,902 145,901 94,165 53.33%
PBT -73,146 -54,232 -51,255 -18,332 -27,015 -23,423 23,811 -
Tax -8,304 -4,737 -4,034 -1,962 -4,403 -486 -47,236 -68.65%
NP -81,450 -58,969 -55,289 -20,294 -31,418 -23,909 -23,425 129.68%
-
NP to SH -79,234 -57,061 -53,865 -19,835 -29,144 -21,550 -21,526 138.58%
-
Tax Rate - - - - - - 198.38% -
Total Cost 260,136 196,492 143,795 63,634 222,320 169,810 117,590 69.86%
-
Net Worth 259,327 352,877 394,504 396,699 427,460 584,928 599,652 -42.84%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 259,327 352,877 394,504 396,699 427,460 584,928 599,652 -42.84%
NOSH 810,397 750,802 758,661 762,884 777,199 769,642 768,785 3.57%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -45.58% -42.88% -62.47% -46.83% -16.46% -16.39% -24.88% -
ROE -30.55% -16.17% -13.65% -5.00% -6.82% -3.68% -3.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.05 18.32 11.67 5.68 24.56 18.96 12.25 48.02%
EPS -9.70 -7.60 -7.10 -2.60 -3.80 -2.80 -2.80 129.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.47 0.52 0.52 0.55 0.76 0.78 -44.81%
Adjusted Per Share Value based on latest NOSH - 762,884
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.64 12.80 8.24 4.04 17.77 13.58 8.77 53.32%
EPS -7.38 -5.31 -5.02 -1.85 -2.71 -2.01 -2.00 138.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2415 0.3286 0.3673 0.3694 0.398 0.5446 0.5583 -42.83%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.135 0.13 0.16 0.19 0.19 0.23 0.25 -
P/RPS 0.61 0.71 1.37 3.34 0.77 1.21 2.04 -55.31%
P/EPS -1.38 -1.71 -2.25 -7.31 -5.07 -8.21 -8.93 -71.23%
EY -72.42 -58.46 -44.38 -13.68 -19.74 -12.17 -11.20 247.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.28 0.31 0.37 0.35 0.30 0.32 19.89%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 -
Price 0.115 0.165 0.135 0.17 0.19 0.19 0.25 -
P/RPS 0.52 0.90 1.16 2.99 0.77 1.00 2.04 -59.83%
P/EPS -1.18 -2.17 -1.90 -6.54 -5.07 -6.79 -8.93 -74.08%
EY -85.02 -46.06 -52.59 -15.29 -19.74 -14.74 -11.20 286.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.26 0.33 0.35 0.25 0.32 8.17%

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