[OLYMPIA] QoQ Quarter Result on 30-Sep-2002 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 83.39%
YoY- -1.9%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 50,564 51,990 45,333 46,610 55,918 57,953 38,226 20.56%
PBT -63,945 -22,568 -29,305 -24,266 -148,180 -24,799 -28,031 73.55%
Tax 476 201 -162 -40 1,834 520 1,484 -53.23%
NP -63,469 -22,367 -29,467 -24,306 -146,346 -24,279 -26,547 79.08%
-
NP to SH -63,469 -22,367 -29,467 -24,306 -146,346 -24,279 -26,547 79.08%
-
Tax Rate - - - - - - - -
Total Cost 114,033 74,357 74,800 70,916 202,264 82,232 64,773 45.95%
-
Net Worth -655,961 -579,508 -553,776 -523,748 -503,160 -340,312 -329,182 58.55%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -655,961 -579,508 -553,776 -523,748 -503,160 -340,312 -329,182 58.55%
NOSH 508,497 508,340 508,051 508,493 508,243 507,928 530,940 -2.84%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -125.52% -43.02% -65.00% -52.15% -261.72% -41.89% -69.45% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.94 10.23 8.92 9.17 11.00 11.41 7.20 24.05%
EPS -12.48 -4.40 -5.80 -4.78 -28.79 -4.78 -5.22 79.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.29 -1.14 -1.09 -1.03 -0.99 -0.67 -0.62 63.19%
Adjusted Per Share Value based on latest NOSH - 508,493
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.94 5.08 4.43 4.55 5.46 5.66 3.74 20.44%
EPS -6.20 -2.19 -2.88 -2.37 -14.30 -2.37 -2.59 79.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.6409 -0.5662 -0.5411 -0.5118 -0.4916 -0.3325 -0.3216 58.56%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.80 0.85 0.95 0.90 1.20 1.35 2.55 -
P/RPS 8.05 8.31 10.65 9.82 10.91 11.83 35.42 -62.85%
P/EPS -6.41 -19.32 -16.38 -18.83 -4.17 -28.24 -51.00 -75.00%
EY -15.60 -5.18 -6.11 -5.31 -24.00 -3.54 -1.96 300.15%
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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 -
Price 0.85 0.75 1.00 0.80 0.90 1.25 1.85 -
P/RPS 8.55 7.33 11.21 8.73 8.18 10.96 25.70 -52.08%
P/EPS -6.81 -17.05 -17.24 -16.74 -3.13 -26.15 -37.00 -67.74%
EY -14.68 -5.87 -5.80 -5.98 -31.99 -3.82 -2.70 210.16%
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