[OLYMPIA] QoQ TTM Result on 30-Sep-2003 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 1.11%
YoY- 37.67%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 208,910 207,946 204,978 197,533 194,497 199,851 205,814 1.00%
PBT -94,080 -130,053 -135,436 -139,092 -140,084 -224,319 -226,550 -44.36%
Tax 793 2,814 2,023 1,037 475 1,833 2,152 -48.63%
NP -93,287 -127,239 -133,413 -138,055 -139,609 -222,486 -224,398 -44.32%
-
NP to SH -93,287 -127,239 -133,413 -138,055 -139,609 -222,486 -224,398 -44.32%
-
Tax Rate - - - - - - - -
Total Cost 302,197 335,185 338,391 335,588 334,106 422,337 430,212 -20.99%
-
Net Worth -751,661 -720,816 -707,105 -680,528 -655,961 -579,508 -553,776 22.61%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth -751,661 -720,816 -707,105 -680,528 -655,961 -579,508 -553,776 22.61%
NOSH 507,879 507,617 508,709 507,857 508,497 508,340 508,051 -0.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -44.65% -61.19% -65.09% -69.89% -71.78% -111.33% -109.03% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 41.13 40.97 40.29 38.90 38.25 39.31 40.51 1.01%
EPS -18.37 -25.07 -26.23 -27.18 -27.46 -43.77 -44.17 -44.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.48 -1.42 -1.39 -1.34 -1.29 -1.14 -1.09 22.64%
Adjusted Per Share Value based on latest NOSH - 507,857
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 20.41 20.32 20.03 19.30 19.00 19.53 20.11 0.99%
EPS -9.12 -12.43 -13.04 -13.49 -13.64 -21.74 -21.93 -44.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7345 -0.7043 -0.6909 -0.6649 -0.6409 -0.5662 -0.5411 22.61%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.80 1.90 1.20 0.85 0.80 0.85 0.95 -
P/RPS 4.38 4.64 2.98 2.19 2.09 2.16 2.35 51.50%
P/EPS -9.80 -7.58 -4.58 -3.13 -2.91 -1.94 -2.15 175.16%
EY -10.20 -13.19 -21.85 -31.98 -34.32 -51.49 -46.49 -63.65%
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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 19/02/04 21/11/03 29/08/03 29/05/03 27/02/03 -
Price 1.70 1.50 2.05 0.90 0.85 0.75 1.00 -
P/RPS 4.13 3.66 5.09 2.31 2.22 1.91 2.47 40.91%
P/EPS -9.26 -5.98 -7.82 -3.31 -3.10 -1.71 -2.26 156.27%
EY -10.80 -16.71 -12.79 -30.20 -32.30 -58.36 -44.17 -60.93%
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