[OLYMPIA] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -4.56%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 253,466 209,592 193,474 204,848 183,886 152,168 180,344 5.83%
PBT -142,304 -134,876 -111,356 -97,846 -107,142 -106,148 -94,176 7.11%
Tax -58 -84 -70 2,692 -404 5,358 94,176 -
NP -142,362 -134,960 -111,426 -95,154 -107,546 -100,790 0 -
-
NP to SH -139,260 -134,960 -111,426 -95,154 -107,546 -100,790 -86,016 8.35%
-
Tax Rate - - - - - - - -
Total Cost 395,828 344,552 304,900 300,002 291,432 252,958 180,344 13.99%
-
Net Worth -1,113,063 -974,421 -808,265 -706,538 -553,994 -312,449 -177,408 35.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -1,113,063 -974,421 -808,265 -706,538 -553,994 -312,449 -177,408 35.78%
NOSH 508,248 521,081 508,342 508,301 508,251 503,950 537,600 -0.93%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -56.17% -64.39% -57.59% -46.45% -58.49% -66.24% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.87 40.22 38.06 40.30 36.18 30.20 33.55 6.82%
EPS -27.40 -25.90 -20.88 -18.72 -21.16 -19.82 -16.00 9.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.19 -1.87 -1.59 -1.39 -1.09 -0.62 -0.33 37.06%
Adjusted Per Share Value based on latest NOSH - 508,709
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.60 19.52 18.01 19.07 17.12 14.17 16.79 5.83%
EPS -12.97 -12.57 -10.37 -8.86 -10.01 -9.38 -8.01 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0364 -0.9073 -0.7526 -0.6579 -0.5158 -0.2909 -0.1652 35.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.20 1.25 1.20 1.20 0.95 2.55 1.75 -
P/RPS 2.41 3.11 3.15 2.98 2.63 8.45 5.22 -12.08%
P/EPS -4.38 -4.83 -5.47 -6.41 -4.49 -12.75 -10.94 -14.14%
EY -22.83 -20.72 -18.27 -15.60 -22.27 -7.84 -9.14 16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 17/02/06 25/02/05 19/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.50 1.20 1.15 2.05 1.00 1.85 1.55 -
P/RPS 3.01 2.98 3.02 5.09 2.76 6.13 4.62 -6.88%
P/EPS -5.47 -4.63 -5.25 -10.95 -4.73 -9.25 -9.69 -9.08%
EY -18.27 -21.58 -19.06 -9.13 -21.16 -10.81 -10.32 9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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