[OLYMPIA] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -5.33%
YoY- -185.24%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 173,339 176,704 178,686 182,985 185,704 188,023 191,363 -6.36%
PBT -22,242 -57,802 -73,145 -55,375 -52,010 -10,757 -24,566 -6.39%
Tax -5,228 -6,820 -8,490 -9,086 -9,255 -7,394 -4,835 5.33%
NP -27,470 -64,622 -81,635 -64,461 -61,265 -18,151 -29,401 -4.41%
-
NP to SH -26,605 -63,020 -79,419 -62,713 -59,541 -17,459 -27,202 -1.46%
-
Tax Rate - - - - - - - -
Total Cost 200,809 241,326 260,321 247,446 246,969 206,174 220,764 -6.10%
-
Net Worth 327,498 327,498 264,983 375,529 393,235 396,699 444,085 -18.32%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 327,498 327,498 264,983 375,529 393,235 396,699 444,085 -18.32%
NOSH 1,023,432 1,023,432 828,074 798,999 756,222 762,884 807,428 17.07%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -15.85% -36.57% -45.69% -35.23% -32.99% -9.65% -15.36% -
ROE -8.12% -19.24% -29.97% -16.70% -15.14% -4.40% -6.13% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.94 17.27 21.58 22.90 24.56 24.65 23.70 -20.00%
EPS -2.60 -6.16 -9.59 -7.85 -7.87 -2.29 -3.37 -15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.32 0.47 0.52 0.52 0.55 -30.23%
Adjusted Per Share Value based on latest NOSH - 798,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 16.94 17.27 17.46 17.88 18.15 18.37 18.70 -6.36%
EPS -2.60 -6.16 -7.76 -6.13 -5.82 -1.71 -2.66 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.2589 0.3669 0.3842 0.3876 0.4339 -18.32%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.12 0.125 0.135 0.13 0.16 0.19 0.19 -
P/RPS 0.71 0.72 0.63 0.57 0.65 0.77 0.80 -7.62%
P/EPS -4.62 -2.03 -1.41 -1.66 -2.03 -8.30 -5.64 -12.42%
EY -21.66 -49.26 -71.04 -60.38 -49.21 -12.05 -17.73 14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.42 0.28 0.31 0.37 0.35 5.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.125 0.125 0.115 0.165 0.135 0.17 0.19 -
P/RPS 0.74 0.72 0.53 0.72 0.55 0.69 0.80 -5.05%
P/EPS -4.81 -2.03 -1.20 -2.10 -1.71 -7.43 -5.64 -10.04%
EY -20.80 -49.26 -83.40 -47.57 -58.32 -13.46 -17.73 11.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.36 0.35 0.26 0.33 0.35 7.45%

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