[OLYMPIA] YoY TTM Result on 30-Sep-2004 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -4.62%
YoY- 29.31%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 360,496 220,384 203,551 205,956 197,533 198,707 167,121 13.66%
PBT 616,662 -166,598 -142,914 -99,143 -139,092 -225,276 -150,271 -
Tax -15,913 -312 -713 1,548 1,037 3,798 126,419 -
NP 600,749 -166,910 -143,627 -97,595 -138,055 -221,478 -23,852 -
-
NP to SH 602,489 -162,983 -143,428 -97,595 -138,055 -221,478 -145,332 -
-
Tax Rate 2.58% - - - - - - -
Total Cost -240,253 387,294 347,178 303,551 335,588 420,185 190,973 -
-
Net Worth 665,390 -1,072,524 -925,415 -778,229 -680,528 -523,748 -267,142 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 665,390 -1,072,524 -925,415 -778,229 -680,528 -523,748 -267,142 -
NOSH 723,250 508,305 508,469 508,646 507,857 508,493 477,040 7.17%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 166.65% -75.74% -70.56% -47.39% -69.89% -111.46% -14.27% -
ROE 90.55% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 49.84 43.36 40.03 40.49 38.90 39.08 35.03 6.05%
EPS 83.30 -32.06 -28.21 -19.19 -27.18 -43.56 -30.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 -2.11 -1.82 -1.53 -1.34 -1.03 -0.56 -
Adjusted Per Share Value based on latest NOSH - 508,646
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 35.22 21.53 19.89 20.12 19.30 19.42 16.33 13.66%
EPS 58.87 -15.93 -14.01 -9.54 -13.49 -21.64 -14.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6502 -1.048 -0.9042 -0.7604 -0.6649 -0.5118 -0.261 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.69 1.10 1.40 1.60 0.85 0.90 3.55 -
P/RPS 1.38 2.54 3.50 3.95 2.19 2.30 10.13 -28.25%
P/EPS 0.83 -3.43 -4.96 -8.34 -3.13 -2.07 -11.65 -
EY 120.73 -29.15 -20.15 -11.99 -31.98 -48.40 -8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 27/11/06 22/11/05 26/11/04 21/11/03 20/11/02 29/11/01 -
Price 0.69 1.25 1.20 1.55 0.90 0.80 2.80 -
P/RPS 1.38 2.88 3.00 3.83 2.31 2.05 7.99 -25.36%
P/EPS 0.83 -3.90 -4.25 -8.08 -3.31 -1.84 -9.19 -
EY 120.73 -25.65 -23.51 -12.38 -30.20 -54.44 -10.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.00 0.00 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