[OLYMPIA] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -91.11%
YoY- -88.96%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 332,942 367,397 407,757 397,913 409,348 396,708 360,496 -5.15%
PBT -31,485 16,046 50,956 80,198 719,329 666,663 616,662 -
Tax -3,814 -7,446 -10,033 -10,657 -21,660 -18,451 -15,913 -61.38%
NP -35,299 8,600 40,923 69,541 697,669 648,212 600,749 -
-
NP to SH -31,798 3,223 35,058 61,528 691,829 648,671 602,489 -
-
Tax Rate - 46.40% 19.69% 13.29% 3.01% 2.77% 2.58% -
Total Cost 368,241 358,797 366,834 328,372 -288,321 -251,504 -240,253 -
-
Net Worth 631,136 636,533 682,784 717,394 708,647 673,404 665,390 -3.45%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 631,136 636,533 682,784 717,394 708,647 673,404 665,390 -3.45%
NOSH 725,444 723,333 750,312 696,500 730,564 724,090 723,250 0.20%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -10.60% 2.34% 10.04% 17.48% 170.43% 163.40% 166.65% -
ROE -5.04% 0.51% 5.13% 8.58% 97.63% 96.33% 90.55% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 45.89 50.79 54.34 57.13 56.03 54.79 49.84 -5.35%
EPS -4.38 0.45 4.67 8.83 94.70 89.58 83.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.88 0.91 1.03 0.97 0.93 0.92 -3.65%
Adjusted Per Share Value based on latest NOSH - 696,500
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 32.53 35.90 39.84 38.88 40.00 38.76 35.22 -5.15%
EPS -3.11 0.31 3.43 6.01 67.60 63.38 58.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6167 0.622 0.6672 0.701 0.6924 0.658 0.6502 -3.46%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.23 0.20 0.37 0.45 0.47 0.62 0.69 -
P/RPS 0.50 0.39 0.68 0.79 0.84 1.13 1.38 -49.14%
P/EPS -5.25 44.89 7.92 5.09 0.50 0.69 0.83 -
EY -19.06 2.23 12.63 19.63 201.48 144.49 120.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.41 0.44 0.48 0.67 0.75 -50.61%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 25/02/09 26/11/08 28/08/08 29/05/08 29/02/08 20/11/07 -
Price 0.23 0.19 0.17 0.41 0.41 0.47 0.69 -
P/RPS 0.50 0.37 0.31 0.72 0.73 0.86 1.38 -49.14%
P/EPS -5.25 42.64 3.64 4.64 0.43 0.52 0.83 -
EY -19.06 2.35 27.49 21.55 230.97 190.60 120.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.19 0.40 0.42 0.51 0.75 -50.61%

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