[OLYMPIA] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 789.48%
YoY- 608.44%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 248,345 251,968 242,240 247,271 261,098 310,748 332,942 -17.73%
PBT -9,497 -5,135 -3,514 28,260 7,485 -7,498 -31,485 -54.99%
Tax -10,122 -10,417 -8,321 -5,705 -4,418 -5,896 -3,814 91.57%
NP -19,619 -15,552 -11,835 22,555 3,067 -13,394 -35,299 -32.37%
-
NP to SH -17,958 -12,755 -12,150 22,833 2,567 -13,480 -31,798 -31.65%
-
Tax Rate - - - 20.19% 59.02% - - -
Total Cost 267,964 267,520 254,075 224,716 258,031 324,142 368,241 -19.08%
-
Net Worth 522,449 709,477 686,834 670,344 751,812 695,592 631,136 -11.82%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 522,449 709,477 686,834 670,344 751,812 695,592 631,136 -11.82%
NOSH 580,499 754,763 754,763 720,800 808,400 747,948 725,444 -13.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -7.90% -6.17% -4.89% 9.12% 1.17% -4.31% -10.60% -
ROE -3.44% -1.80% -1.77% 3.41% 0.34% -1.94% -5.04% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.78 33.38 32.09 34.31 32.30 41.55 45.89 -4.56%
EPS -3.09 -1.69 -1.61 3.17 0.32 -1.80 -4.38 -20.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.94 0.91 0.93 0.93 0.93 0.87 2.28%
Adjusted Per Share Value based on latest NOSH - 720,800
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.12 23.46 22.55 23.02 24.31 28.93 31.00 -17.74%
EPS -1.67 -1.19 -1.13 2.13 0.24 -1.26 -2.96 -31.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4865 0.6606 0.6395 0.6242 0.70 0.6477 0.5877 -11.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.22 0.22 0.22 0.22 0.24 0.25 0.23 -
P/RPS 0.51 0.66 0.69 0.64 0.74 0.60 0.50 1.32%
P/EPS -7.11 -13.02 -13.67 6.95 75.58 -13.87 -5.25 22.38%
EY -14.06 -7.68 -7.32 14.40 1.32 -7.21 -19.06 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.24 0.24 0.26 0.27 0.26 -5.19%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 27/08/10 21/05/10 03/02/10 19/11/09 28/08/09 29/05/09 -
Price 0.22 0.22 0.25 0.23 0.22 0.25 0.23 -
P/RPS 0.51 0.66 0.78 0.67 0.68 0.60 0.50 1.32%
P/EPS -7.11 -13.02 -15.53 7.26 69.28 -13.87 -5.25 22.38%
EY -14.06 -7.68 -6.44 13.77 1.44 -7.21 -19.06 -18.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.27 0.25 0.24 0.27 0.26 -5.19%

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