[OLYMPIA] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -100.3%
YoY- -101.17%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 45,166 43,340 45,462 51,736 47,485 46,680 51,079 -7.84%
PBT -32,923 -18,332 -1,143 388 8,330 -32,141 6,763 -
Tax -2,072 -1,962 -4,349 -872 -211 597 -10,808 -66.58%
NP -34,995 -20,294 -5,492 -484 8,119 -31,544 -4,045 318.68%
-
NP to SH -34,030 -19,835 -5,652 -24 8,052 -29,578 -4,458 285.30%
-
Tax Rate - - - 224.74% 2.53% - 159.81% -
Total Cost 80,161 63,634 50,954 52,220 39,366 78,224 55,124 28.21%
-
Net Worth 393,235 396,699 444,085 611,951 628,055 599,343 631,549 -26.97%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 393,235 396,699 444,085 611,951 628,055 599,343 631,549 -26.97%
NOSH 756,222 762,884 807,428 805,200 805,200 778,368 742,999 1.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -77.48% -46.83% -12.08% -0.94% 17.10% -67.57% -7.92% -
ROE -8.65% -5.00% -1.27% 0.00% 1.28% -4.94% -0.71% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.97 5.68 5.63 6.43 5.90 6.00 6.87 -8.89%
EPS -4.50 -2.60 -0.70 0.00 1.00 -3.80 -0.60 280.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.55 0.76 0.78 0.77 0.85 -27.82%
Adjusted Per Share Value based on latest NOSH - 805,200
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.21 4.04 4.23 4.82 4.42 4.35 4.76 -7.82%
EPS -3.17 -1.85 -0.53 0.00 0.75 -2.75 -0.42 282.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.3694 0.4135 0.5698 0.5848 0.558 0.588 -26.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.16 0.19 0.19 0.23 0.25 0.22 0.31 -
P/RPS 2.68 3.34 3.37 3.58 4.24 3.67 4.51 -29.20%
P/EPS -3.56 -7.31 -27.14 -7,716.50 25.00 -5.79 -51.67 -83.05%
EY -28.13 -13.68 -3.68 -0.01 4.00 -17.27 -1.94 489.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.35 0.30 0.32 0.29 0.36 -9.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 -
Price 0.135 0.17 0.19 0.19 0.25 0.25 0.25 -
P/RPS 2.26 2.99 3.37 2.96 4.24 4.17 3.64 -27.11%
P/EPS -3.00 -6.54 -27.14 -6,374.50 25.00 -6.58 -41.67 -82.55%
EY -33.33 -15.29 -3.68 -0.02 4.00 -15.20 -2.40 473.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.35 0.25 0.32 0.32 0.29 -6.99%

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