[OLYMPIA] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 259.96%
YoY- 320.63%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 242,081 242,140 241,891 251,560 240,917 248,345 251,968 -2.62%
PBT -11,268 -21,571 9,069 36,979 -7,776 -9,497 -5,135 68.62%
Tax -8,132 -7,947 -8,852 -8,610 -8,901 -10,122 -10,417 -15.17%
NP -19,400 -29,518 217 28,369 -16,677 -19,619 -15,552 15.83%
-
NP to SH -19,908 -30,365 -1,948 26,807 -16,759 -17,958 -12,755 34.44%
-
Tax Rate - - 97.61% 23.28% - - - -
Total Cost 261,481 271,658 241,674 223,191 257,594 267,964 267,520 -1.50%
-
Net Worth 628,055 599,343 631,549 588,813 713,483 522,449 709,477 -7.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 628,055 599,343 631,549 588,813 713,483 522,449 709,477 -7.78%
NOSH 805,200 778,368 742,999 684,666 801,666 580,499 754,763 4.39%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -8.01% -12.19% 0.09% 11.28% -6.92% -7.90% -6.17% -
ROE -3.17% -5.07% -0.31% 4.55% -2.35% -3.44% -1.80% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 30.06 31.11 32.56 36.74 30.05 42.78 33.38 -6.72%
EPS -2.47 -3.90 -0.26 3.92 -2.09 -3.09 -1.69 28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.85 0.86 0.89 0.90 0.94 -11.66%
Adjusted Per Share Value based on latest NOSH - 684,666
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 22.54 22.55 22.52 23.42 22.43 23.12 23.46 -2.62%
EPS -1.85 -2.83 -0.18 2.50 -1.56 -1.67 -1.19 34.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5848 0.558 0.588 0.5482 0.6643 0.4865 0.6606 -7.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.25 0.22 0.31 0.41 0.28 0.22 0.22 -
P/RPS 0.83 0.71 0.95 1.12 0.93 0.51 0.66 16.45%
P/EPS -10.11 -5.64 -118.24 10.47 -13.39 -7.11 -13.02 -15.47%
EY -9.89 -17.73 -0.85 9.55 -7.47 -14.06 -7.68 18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.36 0.48 0.31 0.24 0.23 24.55%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 26/05/11 23/02/11 23/11/10 27/08/10 -
Price 0.25 0.25 0.25 0.31 0.43 0.22 0.22 -
P/RPS 0.83 0.80 0.77 0.84 1.43 0.51 0.66 16.45%
P/EPS -10.11 -6.41 -95.35 7.92 -20.57 -7.11 -13.02 -15.47%
EY -9.89 -15.60 -1.05 12.63 -4.86 -14.06 -7.68 18.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.29 0.36 0.48 0.24 0.23 24.55%

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