[OLYMPIA] YoY Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 63.59%
YoY- -128.72%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 165,432 173,360 186,720 185,724 200,216 398,816 359,440 -12.12%
PBT -11,956 -73,328 -128,564 -6,004 11,444 -48,488 68,480 -
Tax -1,168 -7,848 2,388 -1,232 -2,412 -8,324 -10,820 -30.97%
NP -13,124 -81,176 -126,176 -7,236 9,032 -56,812 57,660 -
-
NP to SH -13,744 -79,340 -118,312 -4,644 16,168 -48,020 57,860 -
-
Tax Rate - - - - 21.08% - 15.80% -
Total Cost 178,556 254,536 312,896 192,960 191,184 455,628 301,780 -8.36%
-
Net Worth 327,498 396,699 599,343 522,449 751,812 682,784 665,390 -11.13%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 327,498 396,699 599,343 522,449 751,812 682,784 665,390 -11.13%
NOSH 1,023,432 762,884 778,368 580,499 808,400 750,312 723,250 5.95%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -7.93% -46.83% -67.57% -3.90% 4.51% -14.25% 16.04% -
ROE -4.20% -20.00% -19.74% -0.89% 2.15% -7.03% 8.70% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 16.16 22.72 23.99 31.99 24.77 53.15 49.70 -17.06%
EPS -1.20 -10.40 -15.20 -0.80 2.00 -6.40 8.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.52 0.77 0.90 0.93 0.91 0.92 -16.12%
Adjusted Per Share Value based on latest NOSH - 580,499
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.40 16.14 17.39 17.29 18.64 37.13 33.47 -12.12%
EPS -1.28 -7.39 -11.02 -0.43 1.51 -4.47 5.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3049 0.3694 0.558 0.4865 0.70 0.6357 0.6195 -11.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.125 0.19 0.22 0.22 0.24 0.37 0.69 -
P/RPS 0.77 0.84 0.92 0.69 0.97 0.70 1.39 -9.36%
P/EPS -9.31 -1.83 -1.45 -27.50 12.00 -5.78 8.63 -
EY -10.74 -54.74 -69.09 -3.64 8.33 -17.30 11.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.37 0.29 0.24 0.26 0.41 0.75 -10.31%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 25/11/11 23/11/10 19/11/09 26/11/08 20/11/07 -
Price 0.125 0.17 0.25 0.22 0.22 0.17 0.69 -
P/RPS 0.77 0.75 1.04 0.69 0.89 0.32 1.39 -9.36%
P/EPS -9.31 -1.63 -1.64 -27.50 11.00 -2.66 8.63 -
EY -10.74 -61.18 -60.80 -3.64 9.09 -37.65 11.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.32 0.24 0.24 0.19 0.75 -10.31%

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