[OLYMPIA] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -109.11%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,692 208,910 157,382 102,424 49,646 194,497 143,933 -52.69%
PBT -28,337 -94,080 -66,108 -48,923 -23,274 -140,084 -76,139 -48.16%
Tax 1,277 793 2,338 1,346 522 475 -1 -
NP -27,060 -93,287 -63,770 -47,577 -22,752 -139,609 -76,140 -49.73%
-
NP to SH -27,060 -93,287 -63,770 -47,577 -22,752 -139,609 -76,140 -49.73%
-
Tax Rate - - - - - - - -
Total Cost 73,752 302,197 221,152 150,001 72,398 334,106 220,073 -51.65%
-
Net Worth -778,229 -752,360 -722,116 -706,538 -680,528 -655,807 -579,436 21.66%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth -778,229 -752,360 -722,116 -706,538 -680,528 -655,807 -579,436 21.66%
NOSH 508,646 508,351 508,532 508,301 507,857 508,377 508,277 0.04%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -57.95% -44.65% -40.52% -46.45% -45.83% -71.78% -52.90% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.18 41.10 30.95 20.15 9.78 38.26 28.32 -52.71%
EPS -5.32 -18.35 -12.54 -9.36 -4.48 -27.46 -14.98 -49.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.53 -1.48 -1.42 -1.39 -1.34 -1.29 -1.14 21.60%
Adjusted Per Share Value based on latest NOSH - 508,709
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.56 20.41 15.38 10.01 4.85 19.00 14.06 -52.69%
EPS -2.64 -9.12 -6.23 -4.65 -2.22 -13.64 -7.44 -49.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7604 -0.7351 -0.7056 -0.6904 -0.6649 -0.6408 -0.5662 21.66%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.60 1.80 1.90 1.20 0.85 0.80 0.85 -
P/RPS 17.43 4.38 6.14 5.96 8.70 2.09 3.00 222.15%
P/EPS -30.08 -9.81 -15.15 -12.82 -18.97 -2.91 -5.67 203.25%
EY -3.33 -10.19 -6.60 -7.80 -5.27 -34.33 -17.62 -66.96%
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
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 27/05/04 19/02/04 21/11/03 29/08/03 29/05/03 -
Price 1.55 1.70 1.50 2.05 0.90 0.85 0.75 -
P/RPS 16.89 4.14 4.85 10.17 9.21 2.22 2.65 242.60%
P/EPS -29.14 -9.26 -11.96 -21.90 -20.09 -3.10 -5.01 222.38%
EY -3.43 -10.79 -8.36 -4.57 -4.98 -32.31 -19.97 -69.00%
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