[OLYMPIA] QoQ TTM Result on 31-Dec-2004 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -2.6%
YoY- 24.94%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 203,551 201,835 201,894 203,223 205,956 208,910 207,946 -1.41%
PBT -142,914 -138,161 -108,135 -100,835 -99,143 -94,080 -130,053 6.48%
Tax -713 571 -1,062 701 1,548 793 2,814 -
NP -143,627 -137,590 -109,197 -100,134 -97,595 -93,287 -127,239 8.40%
-
NP to SH -143,428 -137,590 -109,197 -100,134 -97,595 -93,287 -127,239 8.30%
-
Tax Rate - - - - - - - -
Total Cost 347,178 339,425 311,091 303,357 303,551 302,197 335,185 2.36%
-
Net Worth -925,415 -879,669 -833,397 -807,763 -778,229 -751,661 -720,816 18.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth -925,415 -879,669 -833,397 -807,763 -778,229 -751,661 -720,816 18.10%
NOSH 508,469 508,479 508,169 508,027 508,646 507,879 507,617 0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -70.56% -68.17% -54.09% -49.27% -47.39% -44.65% -61.19% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.03 39.69 39.73 40.00 40.49 41.13 40.97 -1.53%
EPS -28.21 -27.06 -21.49 -19.71 -19.19 -18.37 -25.07 8.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.82 -1.73 -1.64 -1.59 -1.53 -1.48 -1.42 17.97%
Adjusted Per Share Value based on latest NOSH - 508,027
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.95 18.79 18.80 18.92 19.18 19.45 19.36 -1.41%
EPS -13.35 -12.81 -10.17 -9.32 -9.09 -8.69 -11.85 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.8617 -0.8191 -0.776 -0.7521 -0.7246 -0.6999 -0.6712 18.10%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.40 1.00 1.10 1.20 1.60 1.80 1.90 -
P/RPS 3.50 2.52 2.77 3.00 3.95 4.38 4.64 -17.12%
P/EPS -4.96 -3.70 -5.12 -6.09 -8.34 -9.80 -7.58 -24.60%
EY -20.15 -27.06 -19.53 -16.43 -11.99 -10.20 -13.19 32.60%
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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 26/08/05 27/05/05 25/02/05 26/11/04 27/08/04 27/05/04 -
Price 1.20 1.40 1.00 1.15 1.55 1.70 1.50 -
P/RPS 3.00 3.53 2.52 2.87 3.83 4.13 3.66 -12.40%
P/EPS -4.25 -5.17 -4.65 -5.83 -8.08 -9.26 -5.98 -20.34%
EY -23.51 -19.33 -21.49 -17.14 -12.38 -10.80 -16.71 25.53%
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