[OLYMPIA] YoY Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -94.58%
YoY- 101.22%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 177,012 188,330 187,950 210,052 337,006 398,038 253,466 -5.80%
PBT -102,510 47,622 -6,948 -1,666 -73,182 55,122 -142,304 -5.31%
Tax -8,068 -94,472 -668 -3,700 -4,082 -10,504 -58 127.45%
NP -110,578 -46,850 -7,616 -5,366 -77,264 44,618 -142,362 -4.11%
-
NP to SH -107,730 -43,052 -7,132 876 -71,750 44,860 -139,260 -4.18%
-
Tax Rate - 198.38% - - - 19.06% - -
Total Cost 287,590 235,180 195,566 215,418 414,270 353,420 395,828 -5.18%
-
Net Worth 394,504 599,652 634,747 407,339 644,285 672,900 -1,113,063 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 394,504 599,652 634,747 407,339 644,285 672,900 -1,113,063 -
NOSH 758,661 768,785 713,200 437,999 732,142 723,548 508,248 6.89%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -62.47% -24.88% -4.05% -2.55% -22.93% 11.21% -56.17% -
ROE -27.31% -7.18% -1.12% 0.22% -11.14% 6.67% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 23.33 24.50 26.35 47.96 46.03 55.01 49.87 -11.88%
EPS -14.20 -5.60 -1.00 0.20 -9.80 6.20 -27.40 -10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.78 0.89 0.93 0.88 0.93 -2.19 -
Adjusted Per Share Value based on latest NOSH - 720,800
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.48 17.54 17.50 19.56 31.38 37.06 23.60 -5.80%
EPS -10.03 -4.01 -0.66 0.08 -6.68 4.18 -12.97 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3673 0.5583 0.591 0.3793 0.5999 0.6265 -1.0364 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.25 0.28 0.22 0.20 0.62 1.20 -
P/RPS 0.69 1.02 1.06 0.46 0.43 1.13 2.41 -18.80%
P/EPS -1.13 -4.46 -28.00 110.00 -2.04 10.00 -4.38 -20.19%
EY -88.75 -22.40 -3.57 0.91 -49.00 10.00 -22.83 25.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.24 0.23 0.67 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 03/02/10 25/02/09 29/02/08 15/02/07 -
Price 0.135 0.25 0.43 0.23 0.19 0.47 1.50 -
P/RPS 0.58 1.02 1.63 0.48 0.41 0.85 3.01 -23.98%
P/EPS -0.95 -4.46 -43.00 115.00 -1.94 7.58 -5.47 -25.28%
EY -105.19 -22.40 -2.33 0.87 -51.58 13.19 -18.27 33.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.48 0.25 0.22 0.51 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