[OLYMPIA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -5.93%
YoY- -164.78%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 83,159 41,358 178,686 137,523 88,506 43,340 190,902 -42.44%
PBT -352 -2,989 -73,146 -54,232 -51,255 -18,332 -27,015 -94.41%
Tax -772 -292 -8,304 -4,737 -4,034 -1,962 -4,403 -68.57%
NP -1,124 -3,281 -81,450 -58,969 -55,289 -20,294 -31,418 -89.07%
-
NP to SH -1,051 -3,436 -79,234 -57,061 -53,865 -19,835 -29,144 -89.01%
-
Tax Rate - - - - - - - -
Total Cost 84,283 44,639 260,136 196,492 143,795 63,634 222,320 -47.52%
-
Net Worth 327,498 327,498 259,327 352,877 394,504 396,699 427,460 -16.23%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 327,498 327,498 259,327 352,877 394,504 396,699 427,460 -16.23%
NOSH 1,023,432 1,023,432 810,397 750,802 758,661 762,884 777,199 20.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -1.35% -7.93% -45.58% -42.88% -62.47% -46.83% -16.46% -
ROE -0.32% -1.05% -30.55% -16.17% -13.65% -5.00% -6.82% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.13 4.04 22.05 18.32 11.67 5.68 24.56 -52.05%
EPS -0.10 -0.30 -9.70 -7.60 -7.10 -2.60 -3.80 -91.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.47 0.52 0.52 0.55 -30.23%
Adjusted Per Share Value based on latest NOSH - 798,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.74 3.85 16.64 12.80 8.24 4.04 17.77 -42.45%
EPS -0.10 -0.32 -7.38 -5.31 -5.02 -1.85 -2.71 -88.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3049 0.3049 0.2415 0.3286 0.3673 0.3694 0.398 -16.23%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.12 0.125 0.135 0.13 0.16 0.19 0.19 -
P/RPS 1.48 3.09 0.61 0.71 1.37 3.34 0.77 54.40%
P/EPS -116.85 -37.23 -1.38 -1.71 -2.25 -7.31 -5.07 705.25%
EY -0.86 -2.69 -72.42 -58.46 -44.38 -13.68 -19.74 -87.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.42 0.28 0.31 0.37 0.35 5.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.125 0.125 0.115 0.165 0.135 0.17 0.19 -
P/RPS 1.54 3.09 0.52 0.90 1.16 2.99 0.77 58.53%
P/EPS -121.72 -37.23 -1.18 -2.17 -1.90 -6.54 -5.07 727.41%
EY -0.82 -2.69 -85.02 -46.06 -52.59 -15.29 -19.74 -87.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.36 0.35 0.26 0.33 0.35 7.45%

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