[OLYMPIA] YoY Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 27.22%
YoY- -503.65%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 80,434 83,159 88,506 94,165 93,975 105,026 168,503 -10.75%
PBT 37,288 -352 -51,255 23,811 -3,474 -833 -36,591 -
Tax -7,353 -772 -4,034 -47,236 -334 -1,850 -2,041 21.80%
NP 29,935 -1,124 -55,289 -23,425 -3,808 -2,683 -38,632 -
-
NP to SH 30,348 -1,051 -53,865 -21,526 -3,566 438 -35,875 -
-
Tax Rate 19.72% - - 198.38% - - - -
Total Cost 50,499 84,283 143,795 117,590 97,783 107,709 207,135 -19.52%
-
Net Worth 385,636 327,498 394,504 599,652 634,747 407,339 644,285 -7.59%
Dividend
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 385,636 327,498 394,504 599,652 634,747 407,339 644,285 -7.59%
NOSH 1,042,260 1,023,432 758,661 768,785 713,200 437,999 732,142 5.58%
Ratio Analysis
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 37.22% -1.35% -62.47% -24.88% -4.05% -2.55% -22.93% -
ROE 7.87% -0.32% -13.65% -3.59% -0.56% 0.11% -5.57% -
Per Share
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.72 8.13 11.67 12.25 13.18 23.98 23.02 -15.47%
EPS 3.00 -0.10 -7.10 -2.80 -0.50 0.10 -4.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.32 0.52 0.78 0.89 0.93 0.88 -12.48%
Adjusted Per Share Value based on latest NOSH - 805,200
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 7.49 7.74 8.24 8.77 8.75 9.78 15.69 -10.75%
EPS 2.83 -0.10 -5.02 -2.00 -0.33 0.04 -3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3591 0.3049 0.3673 0.5583 0.591 0.3793 0.5999 -7.59%
Price Multiplier on Financial Quarter End Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.12 0.12 0.16 0.25 0.28 0.22 0.20 -
P/RPS 1.55 1.48 1.37 2.04 2.12 0.92 0.87 9.29%
P/EPS 4.12 -116.85 -2.25 -8.93 -56.00 220.00 -4.08 -
EY 24.26 -0.86 -44.38 -11.20 -1.79 0.45 -24.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.31 0.32 0.31 0.24 0.23 5.21%
Price Multiplier on Announcement Date
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/08/15 25/02/14 28/02/13 28/02/12 23/02/11 03/02/10 25/02/09 -
Price 0.095 0.125 0.135 0.25 0.43 0.23 0.19 -
P/RPS 1.23 1.54 1.16 2.04 3.26 0.96 0.83 6.23%
P/EPS 3.26 -121.72 -1.90 -8.93 -86.00 230.00 -3.88 -
EY 30.65 -0.82 -52.59 -11.20 -1.16 0.43 -25.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.39 0.26 0.32 0.48 0.25 0.22 2.60%

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