[OLYMPIA] YoY TTM 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- 34.44%
YoY- -18.79%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 157,939 173,339 185,704 242,081 240,917 247,271 367,397 -12.18%
PBT 32,653 -22,242 -52,010 -11,268 -7,776 28,260 16,046 11.55%
Tax -8,746 -5,228 -9,255 -8,132 -8,901 -5,705 -7,446 2.50%
NP 23,907 -27,470 -61,265 -19,400 -16,677 22,555 8,600 17.03%
-
NP to SH 23,972 -26,605 -59,541 -19,908 -16,759 22,833 3,223 36.17%
-
Tax Rate 26.78% - - - - 20.19% 46.40% -
Total Cost 134,032 200,809 246,969 261,481 257,594 224,716 358,797 -14.06%
-
Net Worth 347,966 327,498 393,235 628,055 713,483 670,344 636,533 -8.87%
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 347,966 327,498 393,235 628,055 713,483 670,344 636,533 -8.87%
NOSH 1,023,432 1,023,432 756,222 805,200 801,666 720,800 723,333 5.48%
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 15.14% -15.85% -32.99% -8.01% -6.92% 9.12% 2.34% -
ROE 6.89% -8.12% -15.14% -3.17% -2.35% 3.41% 0.51% -
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 15.43 16.94 24.56 30.06 30.05 34.31 50.79 -16.75%
EPS 2.34 -2.60 -7.87 -2.47 -2.09 3.17 0.45 28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.32 0.52 0.78 0.89 0.93 0.88 -13.61%
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 14.71 16.14 17.29 22.54 22.43 23.02 34.21 -12.17%
EPS 2.23 -2.48 -5.54 -1.85 -1.56 2.13 0.30 36.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.324 0.3049 0.3661 0.5848 0.6643 0.6242 0.5927 -8.87%
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 0.78 0.71 0.65 0.83 0.93 0.64 0.39 11.25%
P/EPS 5.12 -4.62 -2.03 -10.11 -13.39 6.95 44.89 -28.40%
EY 19.52 -21.66 -49.21 -9.89 -7.47 14.40 2.23 39.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.31 0.32 0.31 0.24 0.23 6.67%
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 0.62 0.74 0.55 0.83 1.43 0.67 0.37 8.26%
P/EPS 4.06 -4.81 -1.71 -10.11 -20.57 7.26 42.64 -30.36%
EY 24.66 -20.80 -58.32 -9.89 -4.86 13.77 2.35 43.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.26 0.32 0.48 0.25 0.22 3.78%

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