[OLYMPIA] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 8.32%
YoY- -18.93%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 51,469 53,629 50,045 46,692 51,528 54,958 52,778 -1.66%
PBT -57,998 -24,485 -27,341 -28,337 -27,972 -17,185 -25,649 72.36%
Tax 88 -771 -23 1,277 -1,545 992 824 -77.52%
NP -57,910 -25,256 -27,364 -27,060 -29,517 -16,193 -24,825 75.98%
-
NP to SH -57,910 -25,256 -27,364 -27,060 -29,517 -16,193 -24,825 75.98%
-
Tax Rate - - - - - - - -
Total Cost 109,379 78,885 77,409 73,752 81,045 71,151 77,603 25.73%
-
Net Worth -879,669 -833,397 -807,763 -778,229 -751,661 -720,816 -707,105 15.68%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth -879,669 -833,397 -807,763 -778,229 -751,661 -720,816 -707,105 15.68%
NOSH 508,479 508,169 508,027 508,646 507,879 507,617 508,709 -0.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -112.51% -47.09% -54.68% -57.95% -57.28% -29.46% -47.04% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.12 10.55 9.85 9.18 10.15 10.83 10.37 -1.61%
EPS -11.39 -4.97 -5.12 -5.32 -5.81 -3.19 -4.88 76.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.73 -1.64 -1.59 -1.53 -1.48 -1.42 -1.39 15.72%
Adjusted Per Share Value based on latest NOSH - 508,646
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 4.79 4.99 4.66 4.35 4.80 5.12 4.91 -1.63%
EPS -5.39 -2.35 -2.55 -2.52 -2.75 -1.51 -2.31 76.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8191 -0.776 -0.7521 -0.7246 -0.6999 -0.6712 -0.6584 15.68%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.00 1.10 1.20 1.60 1.80 1.90 1.20 -
P/RPS 9.88 10.42 12.18 17.43 17.74 17.55 11.57 -10.00%
P/EPS -8.78 -22.13 -22.28 -30.08 -30.97 -59.56 -24.59 -49.70%
EY -11.39 -4.52 -4.49 -3.33 -3.23 -1.68 -4.07 98.71%
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
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 27/05/04 19/02/04 -
Price 1.40 1.00 1.15 1.55 1.70 1.50 2.05 -
P/RPS 13.83 9.48 11.67 16.89 16.76 13.85 19.76 -21.18%
P/EPS -12.29 -20.12 -21.35 -29.14 -29.25 -47.02 -42.01 -55.96%
EY -8.13 -4.97 -4.68 -3.43 -3.42 -2.13 -2.38 126.98%
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