[OLYMPIA] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 21.2%
YoY- -183.27%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 194,534 234,428 234,972 326,316 412,944 299,709 221,345 -2.12%
PBT -31,230 3,058 -53,093 -58,405 90,505 -111,333 -152,090 -23.17%
Tax -648 -2,988 -5,397 -2,164 -11,288 -45 -96 37.43%
NP -31,878 70 -58,490 -60,569 79,217 -111,378 -152,186 -22.91%
-
NP to SH -28,733 -2,016 -54,765 -56,538 67,896 -112,394 -148,926 -23.96%
-
Tax Rate - 97.71% - - 12.47% - - -
Total Cost 226,413 234,357 293,462 386,885 333,726 411,087 373,531 -7.99%
-
Net Worth 584,928 650,159 692,172 636,059 705,633 -1,130,657 -991,375 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 584,928 650,159 692,172 636,059 705,633 -1,130,657 -991,375 -
NOSH 769,642 755,999 760,629 731,103 727,457 50,838 508,397 7.14%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -16.39% 0.03% -24.89% -18.56% 19.18% -37.16% -68.76% -
ROE -4.91% -0.31% -7.91% -8.89% 9.62% 0.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 25.28 31.01 30.89 44.63 56.77 589.53 43.54 -8.65%
EPS -3.73 -0.27 -7.20 -7.73 9.33 -221.08 -29.29 -29.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.86 0.91 0.87 0.97 -22.24 -1.95 -
Adjusted Per Share Value based on latest NOSH - 725,444
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.11 21.83 21.88 30.38 38.45 27.91 20.61 -2.13%
EPS -2.68 -0.19 -5.10 -5.26 6.32 -10.47 -13.87 -23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5446 0.6054 0.6445 0.5922 0.657 -1.0528 -0.9231 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.23 0.41 0.22 0.23 0.47 1.80 1.00 -
P/RPS 0.91 1.32 0.71 0.52 0.83 0.31 2.30 -14.30%
P/EPS -6.16 -153.75 -3.06 -2.97 5.04 -0.81 -3.41 10.34%
EY -16.23 -0.65 -32.73 -33.62 19.86 -122.82 -29.29 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.48 0.24 0.26 0.48 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 26/05/11 21/05/10 29/05/09 29/05/08 28/05/07 31/05/06 -
Price 0.19 0.31 0.25 0.23 0.41 0.57 1.00 -
P/RPS 0.75 1.00 0.81 0.52 0.72 0.10 2.30 -17.02%
P/EPS -5.09 -116.25 -3.47 -2.97 4.39 -0.26 -3.41 6.89%
EY -19.65 -0.86 -28.80 -33.62 22.76 -387.86 -29.29 -6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.36 0.27 0.26 0.42 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