[OLYMPIA] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 130.54%
YoY- 133.67%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 43,340 46,680 46,431 50,054 99,704 89,860 53,786 -3.53%
PBT -18,332 -32,141 -1,501 2,861 -12,122 17,120 -31,592 -8.66%
Tax -1,962 597 -308 -603 -2,081 -2,705 -20 114.60%
NP -20,294 -31,544 -1,809 2,258 -14,203 14,415 -31,612 -7.11%
-
NP to SH -19,835 -29,578 -1,161 4,042 -12,005 14,465 -30,600 -6.96%
-
Tax Rate - - - 21.08% - 15.80% - -
Total Cost 63,634 78,224 48,240 47,796 113,907 75,445 85,398 -4.78%
-
Net Worth 396,699 599,343 522,449 751,812 682,784 665,390 -1,072,524 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 396,699 599,343 522,449 751,812 682,784 665,390 -1,072,524 -
NOSH 762,884 778,368 580,499 808,400 750,312 723,250 508,305 6.99%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -46.83% -67.57% -3.90% 4.51% -14.25% 16.04% -58.77% -
ROE -5.00% -4.94% -0.22% 0.54% -1.76% 2.17% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.68 6.00 8.00 6.19 13.29 12.42 10.58 -9.83%
EPS -2.60 -3.80 -0.20 0.50 -1.60 2.00 -6.02 -13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.77 0.90 0.93 0.91 0.92 -2.11 -
Adjusted Per Share Value based on latest NOSH - 808,400
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.04 4.35 4.32 4.66 9.28 8.37 5.01 -3.51%
EPS -1.85 -2.75 -0.11 0.38 -1.12 1.35 -2.85 -6.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3694 0.558 0.4865 0.70 0.6357 0.6195 -0.9986 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.19 0.22 0.22 0.24 0.37 0.69 1.10 -
P/RPS 3.34 3.67 2.75 3.88 2.78 5.55 10.40 -17.23%
P/EPS -7.31 -5.79 -110.00 48.00 -23.13 34.50 -18.27 -14.14%
EY -13.68 -17.27 -0.91 2.08 -4.32 2.90 -5.47 16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.24 0.26 0.41 0.75 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 23/11/10 19/11/09 26/11/08 20/11/07 27/11/06 -
Price 0.17 0.25 0.22 0.22 0.17 0.69 1.25 -
P/RPS 2.99 4.17 2.75 3.55 1.28 5.55 11.81 -20.44%
P/EPS -6.54 -6.58 -110.00 44.00 -10.63 34.50 -20.76 -17.49%
EY -15.29 -15.20 -0.91 2.27 -9.41 2.90 -4.82 21.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.24 0.24 0.19 0.75 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