[OLYMPIA] YoY Quarter Result on 31-Mar-2007 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 61.62%
YoY- 68.02%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 71,203 76,234 110,689 98,049 61,213 53,629 54,958 4.40%
PBT -38,987 -7,213 40,318 -12,348 -46,630 -24,485 -17,185 14.62%
Tax -2,198 418 -3,214 -5 -30 -771 992 -
NP -41,185 -6,795 37,104 -12,353 -46,660 -25,256 -16,193 16.82%
-
NP to SH -41,512 -6,529 28,492 -14,666 -45,856 -25,256 -16,193 16.97%
-
Tax Rate - - 7.97% - - - - -
Total Cost 112,388 83,029 73,585 110,402 107,873 78,885 71,151 7.91%
-
Net Worth 686,834 631,136 708,647 -1,130,578 -991,343 -833,397 -720,816 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 686,834 631,136 708,647 -1,130,578 -991,343 -833,397 -720,816 -
NOSH 754,763 725,444 730,564 50,835 508,381 508,169 507,617 6.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -57.84% -8.91% 33.52% -12.60% -76.23% -47.09% -29.46% -
ROE -6.04% -1.03% 4.02% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.43 10.51 15.15 192.88 12.04 10.55 10.83 -2.27%
EPS -5.50 -0.90 3.90 -28.85 -9.02 -4.97 -3.19 9.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.87 0.97 -22.24 -1.95 -1.64 -1.42 -
Adjusted Per Share Value based on latest NOSH - 50,835
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 6.63 7.10 10.31 9.13 5.70 4.99 5.12 4.39%
EPS -3.87 -0.61 2.65 -1.37 -4.27 -2.35 -1.51 16.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6395 0.5877 0.6598 -1.0527 -0.923 -0.776 -0.6712 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.22 0.23 0.47 1.80 1.00 1.10 1.90 -
P/RPS 2.33 2.19 3.10 0.93 8.31 10.42 17.55 -28.56%
P/EPS -4.00 -25.56 12.05 -6.24 -11.09 -22.13 -59.56 -36.23%
EY -25.00 -3.91 8.30 -16.03 -9.02 -4.52 -1.68 56.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.48 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 21/05/10 29/05/09 29/05/08 28/05/07 31/05/06 27/05/05 27/05/04 -
Price 0.25 0.23 0.41 0.57 1.00 1.00 1.50 -
P/RPS 2.65 2.19 2.71 0.30 8.31 9.48 13.85 -24.08%
P/EPS -4.55 -25.56 10.51 -1.98 -11.09 -20.12 -47.02 -32.23%
EY -22.00 -3.91 9.51 -50.61 -9.02 -4.97 -2.13 47.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.42 0.00 0.00 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