[OLYMPIA] QoQ Quarter Result on 31-Dec-2009 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -189.16%
YoY- 84.9%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 46,431 75,739 71,203 54,972 50,054 83,137 76,234 -28.12%
PBT -1,501 34,685 -38,987 -3,694 2,861 34,006 -7,213 -64.85%
Tax -308 -6,369 -2,198 -1,247 -603 -1,727 418 -
NP -1,809 28,316 -41,185 -4,941 2,258 32,279 -6,795 -58.58%
-
NP to SH -1,161 28,319 -41,512 -3,604 4,042 29,170 -6,529 -68.34%
-
Tax Rate - 18.36% - - 21.08% 5.08% - -
Total Cost 48,240 47,423 112,388 59,913 47,796 50,858 83,029 -30.34%
-
Net Worth 522,449 709,477 686,834 670,344 751,812 695,592 631,136 -11.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 522,449 709,477 686,834 670,344 751,812 695,592 631,136 -11.82%
NOSH 580,499 754,763 754,763 720,800 808,400 747,948 725,444 -13.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -3.90% 37.39% -57.84% -8.99% 4.51% 38.83% -8.91% -
ROE -0.22% 3.99% -6.04% -0.54% 0.54% 4.19% -1.03% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.00 10.03 9.43 7.63 6.19 11.12 10.51 -16.61%
EPS -0.20 3.70 -5.50 -0.50 0.50 3.90 -0.90 -63.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.94 0.91 0.93 0.93 0.93 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 720,800
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.32 7.05 6.63 5.12 4.66 7.74 7.10 -28.17%
EPS -0.11 2.64 -3.87 -0.34 0.38 2.72 -0.61 -68.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.6606 0.6395 0.6242 0.70 0.6477 0.5877 -11.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.22 0.22 0.22 0.22 0.24 0.25 0.23 -
P/RPS 2.75 2.19 2.33 2.88 3.88 2.25 2.19 16.37%
P/EPS -110.00 5.86 -4.00 -44.00 48.00 6.41 -25.56 164.34%
EY -0.91 17.05 -25.00 -2.27 2.08 15.60 -3.91 -62.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.24 0.24 0.26 0.27 0.26 -5.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 21/05/10 03/02/10 19/11/09 28/08/09 29/05/09 -
Price 0.22 0.22 0.25 0.23 0.22 0.25 0.23 -
P/RPS 2.75 2.19 2.65 3.02 3.55 2.25 2.19 16.37%
P/EPS -110.00 5.86 -4.55 -46.00 44.00 6.41 -25.56 164.34%
EY -0.91 17.05 -22.00 -2.17 2.27 15.60 -3.91 -62.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.27 0.25 0.24 0.27 0.26 -5.19%

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