[OLYMPIA] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 6.65%
YoY- 604.73%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 367,397 407,757 397,913 409,348 396,708 360,496 324,422 8.60%
PBT 16,046 50,956 80,198 719,329 666,663 616,662 567,950 -90.62%
Tax -7,446 -10,033 -10,657 -21,660 -18,451 -15,913 -13,228 -31.70%
NP 8,600 40,923 69,541 697,669 648,212 600,749 554,722 -93.70%
-
NP to SH 3,223 35,058 61,528 691,829 648,671 602,489 557,424 -96.72%
-
Tax Rate 46.40% 19.69% 13.29% 3.01% 2.77% 2.58% 2.33% -
Total Cost 358,797 366,834 328,372 -288,321 -251,504 -240,253 -230,300 -
-
Net Worth 636,533 682,784 717,394 708,647 673,404 665,390 617,109 2.07%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 636,533 682,784 717,394 708,647 673,404 665,390 617,109 2.07%
NOSH 723,333 750,312 696,500 730,564 724,090 723,250 685,677 3.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.34% 10.04% 17.48% 170.43% 163.40% 166.65% 170.99% -
ROE 0.51% 5.13% 8.58% 97.63% 96.33% 90.55% 90.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.79 54.34 57.13 56.03 54.79 49.84 47.31 4.82%
EPS 0.45 4.67 8.83 94.70 89.58 83.30 81.30 -96.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.91 1.03 0.97 0.93 0.92 0.90 -1.48%
Adjusted Per Share Value based on latest NOSH - 730,564
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 35.90 39.84 38.88 40.00 38.76 35.22 31.70 8.60%
EPS 0.31 3.43 6.01 67.60 63.38 58.87 54.47 -96.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.622 0.6672 0.701 0.6924 0.658 0.6502 0.603 2.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.37 0.45 0.47 0.62 0.69 0.86 -
P/RPS 0.39 0.68 0.79 0.84 1.13 1.38 1.82 -64.02%
P/EPS 44.89 7.92 5.09 0.50 0.69 0.83 1.06 1101.24%
EY 2.23 12.63 19.63 201.48 144.49 120.73 94.53 -91.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.41 0.44 0.48 0.67 0.75 0.96 -61.25%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 28/08/08 29/05/08 29/02/08 20/11/07 30/08/07 -
Price 0.19 0.17 0.41 0.41 0.47 0.69 0.68 -
P/RPS 0.37 0.31 0.72 0.73 0.86 1.38 1.44 -59.41%
P/EPS 42.64 3.64 4.64 0.43 0.52 0.83 0.84 1254.74%
EY 2.35 27.49 21.55 230.97 190.60 120.73 119.55 -92.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.19 0.40 0.42 0.51 0.75 0.76 -56.07%

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