[OLYMPIA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -105.89%
YoY- -17.1%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 48,408 201,835 150,366 96,737 46,692 208,910 157,382 -54.40%
PBT -33,090 -138,161 -80,163 -55,678 -28,337 -94,080 -66,108 -36.93%
Tax -7 1,924 1,836 -35 1,277 793 2,338 -
NP -33,097 -136,237 -78,327 -55,713 -27,060 -93,287 -63,770 -35.39%
-
NP to SH -32,898 -136,237 -78,327 -55,713 -27,060 -93,287 -63,770 -35.65%
-
Tax Rate - - - - - - - -
Total Cost 81,505 338,072 228,693 152,450 73,752 302,197 221,152 -48.56%
-
Net Worth -925,415 -879,466 -833,590 -808,265 -778,229 -752,360 -722,116 17.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -925,415 -879,466 -833,590 -808,265 -778,229 -752,360 -722,116 17.96%
NOSH 508,469 508,362 508,286 508,342 508,646 508,351 508,532 -0.00%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -68.37% -67.50% -52.09% -57.59% -57.95% -44.65% -40.52% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.52 39.70 29.58 19.03 9.18 41.10 30.95 -54.40%
EPS -6.47 -26.80 -15.41 -10.44 -5.32 -18.35 -12.54 -35.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.82 -1.73 -1.64 -1.59 -1.53 -1.48 -1.42 17.97%
Adjusted Per Share Value based on latest NOSH - 508,027
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.51 18.79 14.00 9.01 4.35 19.45 14.65 -54.37%
EPS -3.06 -12.69 -7.29 -5.19 -2.52 -8.69 -5.94 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8617 -0.8189 -0.7762 -0.7526 -0.7246 -0.7005 -0.6724 17.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.40 1.00 1.10 1.20 1.60 1.80 1.90 -
P/RPS 14.71 2.52 3.72 6.31 17.43 4.38 6.14 78.95%
P/EPS -21.64 -3.73 -7.14 -10.95 -30.08 -9.81 -15.15 26.80%
EY -4.62 -26.80 -14.01 -9.13 -3.33 -10.19 -6.60 -21.14%
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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 27/05/04 -
Price 1.20 1.40 1.00 1.15 1.55 1.70 1.50 -
P/RPS 12.60 3.53 3.38 6.04 16.89 4.14 4.85 88.87%
P/EPS -18.55 -5.22 -6.49 -10.49 -29.14 -9.26 -11.96 33.95%
EY -5.39 -19.14 -15.41 -9.53 -3.43 -10.79 -8.36 -25.34%
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