[OLYMPIA] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -9477.63%
YoY- 3.14%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 137,523 145,901 175,821 176,229 244,737 309,708 224,782 -7.85%
PBT -54,232 -23,423 2,294 -39,820 -43,804 67,879 -83,500 -6.93%
Tax -4,737 -486 -2,241 -4,048 -1,623 -8,466 -34 127.51%
NP -58,969 -23,909 53 -43,868 -45,427 59,413 -83,534 -5.63%
-
NP to SH -57,061 -21,550 -1,512 -41,074 -42,404 50,922 -84,296 -6.29%
-
Tax Rate - - 97.69% - - 12.47% - -
Total Cost 196,492 169,810 175,768 220,097 290,164 250,295 308,316 -7.22%
-
Net Worth 352,877 584,928 650,160 692,172 636,059 705,633 -1,130,657 -
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 352,877 584,928 650,160 692,172 636,059 705,633 -1,130,657 -
NOSH 750,802 769,642 755,999 760,629 731,103 727,457 50,838 56.57%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -42.88% -16.39% 0.03% -24.89% -18.56% 19.18% -37.16% -
ROE -16.17% -3.68% -0.23% -5.93% -6.67% 7.22% 0.00% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.32 18.96 23.26 23.17 33.48 42.57 442.15 -41.14%
EPS -7.60 -2.80 -0.20 -5.40 -5.80 7.00 -165.81 -40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.76 0.86 0.91 0.87 0.97 -22.24 -
Adjusted Per Share Value based on latest NOSH - 754,763
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.80 13.58 16.37 16.41 22.79 28.84 20.93 -7.86%
EPS -5.31 -2.01 -0.14 -3.82 -3.95 4.74 -7.85 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3286 0.5446 0.6054 0.6445 0.5922 0.657 -1.0528 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.13 0.23 0.41 0.22 0.23 0.47 1.80 -
P/RPS 0.71 1.21 1.76 0.95 0.69 1.10 0.41 9.57%
P/EPS -1.71 -8.21 -205.00 -4.07 -3.97 6.71 -1.09 7.78%
EY -58.46 -12.17 -0.49 -24.55 -25.22 14.89 -92.12 -7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.48 0.24 0.26 0.48 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 23/05/12 26/05/11 21/05/10 29/05/09 29/05/08 28/05/07 -
Price 0.165 0.19 0.31 0.25 0.23 0.41 0.57 -
P/RPS 0.90 1.00 1.33 1.08 0.69 0.96 0.13 38.01%
P/EPS -2.17 -6.79 -155.00 -4.63 -3.97 5.86 -0.34 36.15%
EY -46.06 -14.74 -0.65 -21.60 -25.22 17.07 -290.89 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.25 0.36 0.27 0.26 0.42 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