[OLYMPIA] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -2.82%
YoY- 39.55%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 198,707 189,955 180,322 152,994 167,121 167,082 177,874 7.65%
PBT -225,276 -226,057 -157,055 -153,638 -150,271 -147,647 -261,768 -9.51%
Tax 3,798 5,033 82,377 103,239 126,419 147,647 261,768 -94.03%
NP -221,478 -221,024 -74,678 -50,399 -23,852 0 0 -
-
NP to SH -221,478 -221,024 -154,884 -149,424 -145,332 -142,034 -260,656 -10.28%
-
Tax Rate - - - - - - - -
Total Cost 420,185 410,979 255,000 203,393 190,973 167,082 177,874 77.27%
-
Net Worth -523,748 -503,160 -340,312 -329,182 -267,142 -260,571 -174,075 108.27%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -523,748 -503,160 -340,312 -329,182 -267,142 -260,571 -174,075 108.27%
NOSH 508,493 508,243 507,928 530,940 477,040 501,100 470,475 5.31%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -111.46% -116.36% -41.41% -32.94% -14.27% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 39.08 37.37 35.50 28.82 35.03 33.34 37.81 2.22%
EPS -43.56 -43.49 -30.49 -28.14 -30.47 -28.34 -55.40 -14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.03 -0.99 -0.67 -0.62 -0.56 -0.52 -0.37 97.76%
Adjusted Per Share Value based on latest NOSH - 530,940
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 18.50 17.69 16.79 14.25 15.56 15.56 16.56 7.65%
EPS -20.62 -20.58 -14.42 -13.91 -13.53 -13.22 -24.27 -10.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4877 -0.4685 -0.3169 -0.3065 -0.2487 -0.2426 -0.1621 108.26%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.90 1.20 1.35 2.55 3.55 1.15 1.05 -
P/RPS 2.30 3.21 3.80 8.85 10.13 3.45 2.78 -11.86%
P/EPS -2.07 -2.76 -4.43 -9.06 -11.65 -4.06 -1.90 5.87%
EY -48.40 -36.24 -22.59 -11.04 -8.58 -24.65 -52.76 -5.58%
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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 19/08/02 29/05/02 27/02/02 29/11/01 29/08/01 28/05/01 -
Price 0.80 0.90 1.25 1.85 2.80 2.75 1.15 -
P/RPS 2.05 2.41 3.52 6.42 7.99 8.25 3.04 -23.08%
P/EPS -1.84 -2.07 -4.10 -6.57 -9.19 -9.70 -2.08 -7.84%
EY -54.44 -48.32 -24.39 -15.21 -10.88 -10.31 -48.18 8.47%
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