[OLYMPIA] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -43.02%
YoY- -94.18%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 310,748 332,942 367,397 407,757 397,913 409,348 396,708 -15.03%
PBT -7,498 -31,485 16,046 50,956 80,198 719,329 666,663 -
Tax -5,896 -3,814 -7,446 -10,033 -10,657 -21,660 -18,451 -53.29%
NP -13,394 -35,299 8,600 40,923 69,541 697,669 648,212 -
-
NP to SH -13,480 -31,798 3,223 35,058 61,528 691,829 648,671 -
-
Tax Rate - - 46.40% 19.69% 13.29% 3.01% 2.77% -
Total Cost 324,142 368,241 358,797 366,834 328,372 -288,321 -251,504 -
-
Net Worth 695,592 631,136 636,533 682,784 717,394 708,647 673,404 2.18%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 695,592 631,136 636,533 682,784 717,394 708,647 673,404 2.18%
NOSH 747,948 725,444 723,333 750,312 696,500 730,564 724,090 2.18%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -4.31% -10.60% 2.34% 10.04% 17.48% 170.43% 163.40% -
ROE -1.94% -5.04% 0.51% 5.13% 8.58% 97.63% 96.33% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 41.55 45.89 50.79 54.34 57.13 56.03 54.79 -16.85%
EPS -1.80 -4.38 0.45 4.67 8.83 94.70 89.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.87 0.88 0.91 1.03 0.97 0.93 0.00%
Adjusted Per Share Value based on latest NOSH - 750,312
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 28.93 31.00 34.21 37.97 37.05 38.11 36.94 -15.04%
EPS -1.26 -2.96 0.30 3.26 5.73 64.42 60.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6477 0.5877 0.5927 0.6357 0.668 0.6598 0.627 2.19%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.23 0.20 0.37 0.45 0.47 0.62 -
P/RPS 0.60 0.50 0.39 0.68 0.79 0.84 1.13 -34.45%
P/EPS -13.87 -5.25 44.89 7.92 5.09 0.50 0.69 -
EY -7.21 -19.06 2.23 12.63 19.63 201.48 144.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.23 0.41 0.44 0.48 0.67 -45.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 29/05/08 29/02/08 -
Price 0.25 0.23 0.19 0.17 0.41 0.41 0.47 -
P/RPS 0.60 0.50 0.37 0.31 0.72 0.73 0.86 -21.35%
P/EPS -13.87 -5.25 42.64 3.64 4.64 0.43 0.52 -
EY -7.21 -19.06 2.35 27.49 21.55 230.97 190.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.19 0.40 0.42 0.51 -34.58%

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