[OLYMPIA] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -1086.6%
YoY- -104.6%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 247,271 261,098 310,748 332,942 367,397 407,757 397,913 -27.11%
PBT 28,260 7,485 -7,498 -31,485 16,046 50,956 80,198 -50.01%
Tax -5,705 -4,418 -5,896 -3,814 -7,446 -10,033 -10,657 -33.99%
NP 22,555 3,067 -13,394 -35,299 8,600 40,923 69,541 -52.69%
-
NP to SH 22,833 2,567 -13,480 -31,798 3,223 35,058 61,528 -48.26%
-
Tax Rate 20.19% 59.02% - - 46.40% 19.69% 13.29% -
Total Cost 224,716 258,031 324,142 368,241 358,797 366,834 328,372 -22.28%
-
Net Worth 670,344 751,812 695,592 631,136 636,533 682,784 717,394 -4.40%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 670,344 751,812 695,592 631,136 636,533 682,784 717,394 -4.40%
NOSH 720,800 808,400 747,948 725,444 723,333 750,312 696,500 2.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.12% 1.17% -4.31% -10.60% 2.34% 10.04% 17.48% -
ROE 3.41% 0.34% -1.94% -5.04% 0.51% 5.13% 8.58% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.31 32.30 41.55 45.89 50.79 54.34 57.13 -28.75%
EPS 3.17 0.32 -1.80 -4.38 0.45 4.67 8.83 -49.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.93 0.87 0.88 0.91 1.03 -6.56%
Adjusted Per Share Value based on latest NOSH - 725,444
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.02 24.31 28.93 31.00 34.21 37.97 37.05 -27.12%
EPS 2.13 0.24 -1.26 -2.96 0.30 3.26 5.73 -48.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6242 0.70 0.6477 0.5877 0.5927 0.6357 0.668 -4.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.24 0.25 0.23 0.20 0.37 0.45 -
P/RPS 0.64 0.74 0.60 0.50 0.39 0.68 0.79 -13.06%
P/EPS 6.95 75.58 -13.87 -5.25 44.89 7.92 5.09 23.00%
EY 14.40 1.32 -7.21 -19.06 2.23 12.63 19.63 -18.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.26 0.23 0.41 0.44 -33.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 03/02/10 19/11/09 28/08/09 29/05/09 25/02/09 26/11/08 28/08/08 -
Price 0.23 0.22 0.25 0.23 0.19 0.17 0.41 -
P/RPS 0.67 0.68 0.60 0.50 0.37 0.31 0.72 -4.67%
P/EPS 7.26 69.28 -13.87 -5.25 42.64 3.64 4.64 34.66%
EY 13.77 1.44 -7.21 -19.06 2.35 27.49 21.55 -25.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.27 0.26 0.22 0.19 0.40 -26.83%

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