[OLYMPIA] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -23.72%
YoY- -1296.41%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 182,985 185,704 188,023 191,363 211,971 242,081 242,140 -17.02%
PBT -55,375 -52,010 -10,757 -24,566 -16,648 -11,268 -21,571 87.37%
Tax -9,086 -9,255 -7,394 -4,835 -7,097 -8,132 -7,947 9.33%
NP -64,461 -61,265 -18,151 -29,401 -23,745 -19,400 -29,518 68.24%
-
NP to SH -62,713 -59,541 -17,459 -27,202 -21,986 -19,908 -30,365 62.10%
-
Tax Rate - - - - - - - -
Total Cost 247,446 246,969 206,174 220,764 235,716 261,481 271,658 -6.02%
-
Net Worth 375,529 393,235 396,699 444,085 0 628,055 599,343 -26.75%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 375,529 393,235 396,699 444,085 0 628,055 599,343 -26.75%
NOSH 798,999 756,222 762,884 807,428 805,200 805,200 778,368 1.75%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -35.23% -32.99% -9.65% -15.36% -11.20% -8.01% -12.19% -
ROE -16.70% -15.14% -4.40% -6.13% 0.00% -3.17% -5.07% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 22.90 24.56 24.65 23.70 26.33 30.06 31.11 -18.45%
EPS -7.85 -7.87 -2.29 -3.37 -2.73 -2.47 -3.90 59.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.52 0.52 0.55 0.00 0.78 0.77 -28.02%
Adjusted Per Share Value based on latest NOSH - 807,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 17.04 17.29 17.51 17.82 19.74 22.54 22.55 -17.02%
EPS -5.84 -5.54 -1.63 -2.53 -2.05 -1.85 -2.83 62.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3497 0.3661 0.3694 0.4135 0.00 0.5848 0.558 -26.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.13 0.16 0.19 0.19 0.23 0.25 0.22 -
P/RPS 0.57 0.65 0.77 0.80 0.87 0.83 0.71 -13.60%
P/EPS -1.66 -2.03 -8.30 -5.64 -8.42 -10.11 -5.64 -55.71%
EY -60.38 -49.21 -12.05 -17.73 -11.87 -9.89 -17.73 126.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.37 0.35 0.00 0.32 0.29 -2.31%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 -
Price 0.165 0.135 0.17 0.19 0.19 0.25 0.25 -
P/RPS 0.72 0.55 0.69 0.80 0.72 0.83 0.80 -6.77%
P/EPS -2.10 -1.71 -7.43 -5.64 -6.96 -10.11 -6.41 -52.44%
EY -47.57 -58.32 -13.46 -17.73 -14.37 -9.89 -15.60 110.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.33 0.35 0.00 0.32 0.32 6.15%

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