[OLYMPIA] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -4.24%
YoY- -46.96%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 215,006 217,478 209,894 203,551 201,835 201,894 203,223 3.83%
PBT -168,096 -172,066 -149,921 -142,914 -138,161 -108,135 -100,835 40.72%
Tax -299 16 -725 -713 571 -1,062 701 -
NP -168,395 -172,050 -150,646 -143,627 -137,590 -109,197 -100,134 41.55%
-
NP to SH -165,281 -169,605 -149,005 -143,428 -137,590 -109,197 -100,134 39.79%
-
Tax Rate - - - - - - - -
Total Cost 383,401 389,528 360,540 347,178 339,425 311,091 303,357 16.94%
-
Net Worth -1,042,512 -991,343 -992,225 -925,415 -879,669 -833,397 -807,763 18.59%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth -1,042,512 -991,343 -992,225 -925,415 -879,669 -833,397 -807,763 18.59%
NOSH 508,542 508,381 530,601 508,469 508,479 508,169 508,027 0.06%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -78.32% -79.11% -71.77% -70.56% -68.17% -54.09% -49.27% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.28 42.78 39.56 40.03 39.69 39.73 40.00 3.77%
EPS -32.50 -33.36 -28.08 -28.21 -27.06 -21.49 -19.71 39.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.05 -1.95 -1.87 -1.82 -1.73 -1.64 -1.59 18.51%
Adjusted Per Share Value based on latest NOSH - 508,469
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.01 21.25 20.51 19.89 19.72 19.73 19.86 3.83%
EPS -16.15 -16.57 -14.56 -14.01 -13.44 -10.67 -9.78 39.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0186 -0.9686 -0.9695 -0.9042 -0.8595 -0.8143 -0.7893 18.58%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.00 1.00 1.25 1.40 1.00 1.10 1.20 -
P/RPS 2.37 2.34 3.16 3.50 2.52 2.77 3.00 -14.57%
P/EPS -3.08 -3.00 -4.45 -4.96 -3.70 -5.12 -6.09 -36.60%
EY -32.50 -33.36 -22.47 -20.15 -27.06 -19.53 -16.43 57.77%
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
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 31/05/06 17/02/06 22/11/05 26/08/05 27/05/05 25/02/05 -
Price 1.00 1.00 1.20 1.20 1.40 1.00 1.15 -
P/RPS 2.37 2.34 3.03 3.00 3.53 2.52 2.87 -12.01%
P/EPS -3.08 -3.00 -4.27 -4.25 -5.17 -4.65 -5.83 -34.72%
EY -32.50 -33.36 -23.40 -23.51 -19.33 -21.49 -17.14 53.37%
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