[OLYMPIA] QoQ Quarter Result on 31-Mar-2002 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 8.54%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 45,333 46,610 55,918 57,953 38,226 37,858 46,285 -1.37%
PBT -29,305 -24,266 -148,180 -24,799 -28,031 -25,047 -79,178 -48.35%
Tax -162 -40 1,834 520 1,484 1,195 79,178 -
NP -29,467 -24,306 -146,346 -24,279 -26,547 -23,852 0 -
-
NP to SH -29,467 -24,306 -146,346 -24,279 -26,547 -23,852 -80,206 -48.61%
-
Tax Rate - - - - - - - -
Total Cost 74,800 70,916 202,264 82,232 64,773 61,710 46,285 37.59%
-
Net Worth -553,776 -523,748 -503,160 -340,312 -329,182 -267,142 -260,571 65.07%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -553,776 -523,748 -503,160 -340,312 -329,182 -267,142 -260,571 65.07%
NOSH 508,051 508,493 508,243 507,928 530,940 477,040 501,100 0.92%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -65.00% -52.15% -261.72% -41.89% -69.45% -63.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.92 9.17 11.00 11.41 7.20 7.94 9.24 -2.31%
EPS -5.80 -4.78 -28.79 -4.78 -5.22 -4.69 -15.78 -48.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.09 -1.03 -0.99 -0.67 -0.62 -0.56 -0.52 63.56%
Adjusted Per Share Value based on latest NOSH - 507,928
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 4.43 4.55 5.46 5.66 3.74 3.70 4.52 -1.32%
EPS -2.88 -2.37 -14.30 -2.37 -2.59 -2.33 -7.84 -48.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5411 -0.5118 -0.4916 -0.3325 -0.3216 -0.261 -0.2546 65.07%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.95 0.90 1.20 1.35 2.55 3.55 1.15 -
P/RPS 10.65 9.82 10.91 11.83 35.42 44.73 12.45 -9.86%
P/EPS -16.38 -18.83 -4.17 -28.24 -51.00 -71.00 -7.18 73.03%
EY -6.11 -5.31 -24.00 -3.54 -1.96 -1.41 -13.92 -42.15%
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 29/11/01 29/08/01 -
Price 1.00 0.80 0.90 1.25 1.85 2.80 2.75 -
P/RPS 11.21 8.73 8.18 10.96 25.70 35.28 29.77 -47.76%
P/EPS -17.24 -16.74 -3.13 -26.15 -37.00 -56.00 -17.18 0.23%
EY -5.80 -5.98 -31.99 -3.82 -2.70 -1.79 -5.82 -0.22%
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