[OLYMPIA] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 3.36%
YoY- 40.55%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 236,943 209,894 203,223 204,978 205,814 152,994 187,259 3.99%
PBT -171,810 -149,921 -100,835 -135,436 -226,550 -153,638 -249,776 -6.04%
Tax -286 -725 701 2,023 2,152 103,239 249,776 -
NP -172,096 -150,646 -100,134 -133,413 -224,398 -50,399 0 -
-
NP to SH -168,259 -149,005 -100,134 -133,413 -224,398 -149,424 -247,178 -6.20%
-
Tax Rate - - - - - - - -
Total Cost 409,039 360,540 303,357 338,391 430,212 203,393 187,259 13.90%
-
Net Worth -1,112,968 -992,225 -807,763 -707,105 -553,776 -329,182 -185,245 34.81%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -1,112,968 -992,225 -807,763 -707,105 -553,776 -329,182 -185,245 34.81%
NOSH 508,204 530,601 508,027 508,709 508,051 530,940 561,350 -1.64%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -72.63% -71.77% -49.27% -65.09% -109.03% -32.94% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 46.62 39.56 40.00 40.29 40.51 28.82 33.36 5.73%
EPS -33.11 -28.08 -19.71 -26.23 -44.17 -28.14 -44.03 -4.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.19 -1.87 -1.59 -1.39 -1.09 -0.62 -0.33 37.06%
Adjusted Per Share Value based on latest NOSH - 508,709
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 23.15 20.51 19.86 20.03 20.11 14.95 18.30 3.99%
EPS -16.44 -14.56 -9.78 -13.04 -21.93 -14.60 -24.15 -6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0875 -0.9695 -0.7893 -0.6909 -0.5411 -0.3216 -0.181 34.81%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.20 1.25 1.20 1.20 0.95 2.55 1.75 -
P/RPS 2.57 3.16 3.00 2.98 2.35 8.85 5.25 -11.21%
P/EPS -3.62 -4.45 -6.09 -4.58 -2.15 -9.06 -3.97 -1.52%
EY -27.59 -22.47 -16.43 -21.85 -46.49 -11.04 -25.16 1.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 15/02/07 17/02/06 25/02/05 19/02/04 27/02/03 27/02/02 28/02/01 -
Price 1.50 1.20 1.15 2.05 1.00 1.85 1.55 -
P/RPS 3.22 3.03 2.87 5.09 2.47 6.42 4.65 -5.93%
P/EPS -4.53 -4.27 -5.83 -7.82 -2.26 -6.57 -3.52 4.29%
EY -22.07 -23.40 -17.14 -12.79 -44.17 -15.21 -28.41 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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