[OLYMPIA] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 257.72%
YoY- 294.27%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 68,799 99,704 88,205 110,689 109,159 89,860 99,640 -21.79%
PBT -24,469 -12,122 12,319 40,318 10,441 17,120 651,450 -
Tax 40 -2,081 -2,191 -3,214 -2,547 -2,705 -13,194 -
NP -24,429 -14,203 10,128 37,104 7,894 14,415 638,256 -
-
NP to SH -23,870 -12,005 10,606 28,492 7,965 14,465 640,907 -
-
Tax Rate - - 17.79% 7.97% 24.39% 15.80% 2.03% -
Total Cost 93,228 113,907 78,077 73,585 101,265 75,445 -538,616 -
-
Net Worth 636,533 682,784 717,394 708,647 673,404 665,390 617,109 2.07%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 636,533 682,784 717,394 708,647 673,404 665,390 617,109 2.07%
NOSH 723,333 750,312 696,500 730,564 724,090 723,250 685,677 3.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -35.51% -14.25% 11.48% 33.52% 7.23% 16.04% 640.56% -
ROE -3.75% -1.76% 1.48% 4.02% 1.18% 2.17% 103.86% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.51 13.29 12.66 15.15 15.08 12.42 14.53 -24.51%
EPS -3.30 -1.60 1.50 3.90 1.10 2.00 284.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 1.03 0.97 0.93 0.92 0.90 -1.48%
Adjusted Per Share Value based on latest NOSH - 730,564
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.41 9.28 8.21 10.31 10.16 8.37 9.28 -21.77%
EPS -2.22 -1.12 0.99 2.65 0.74 1.35 59.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5927 0.6357 0.668 0.6598 0.627 0.6195 0.5746 2.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.37 0.45 0.47 0.62 0.69 0.86 -
P/RPS 2.10 2.78 3.55 3.10 4.11 5.55 5.92 -49.73%
P/EPS -6.06 -23.13 29.55 12.05 56.36 34.50 0.92 -
EY -16.50 -4.32 3.38 8.30 1.77 2.90 108.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.41 0.44 0.48 0.67 0.75 0.96 -61.25%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 28/08/08 29/05/08 29/02/08 20/11/07 30/08/07 -
Price 0.19 0.17 0.41 0.41 0.47 0.69 0.68 -
P/RPS 2.00 1.28 3.24 2.71 3.12 5.55 4.68 -43.11%
P/EPS -5.76 -10.63 26.92 10.51 42.73 34.50 0.73 -
EY -17.37 -9.41 3.71 9.51 2.34 2.90 137.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.40 0.42 0.51 0.75 0.76 -56.07%

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