[OLYMPIA] YoY TTM 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- -153.21%
YoY- 61.79%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 182,985 211,971 251,560 242,240 332,942 409,348 273,779 -6.48%
PBT -55,375 -16,648 36,979 -3,514 -31,485 719,329 -137,528 -14.05%
Tax -9,086 -7,097 -8,610 -8,321 -3,814 -21,660 -261 80.60%
NP -64,461 -23,745 28,369 -11,835 -35,299 697,669 -137,789 -11.88%
-
NP to SH -62,713 -21,986 26,807 -12,150 -31,798 691,829 -137,069 -12.20%
-
Tax Rate - - 23.28% - - 3.01% - -
Total Cost 247,446 235,716 223,191 254,075 368,241 -288,321 411,568 -8.12%
-
Net Worth 375,529 0 588,813 686,834 631,136 708,647 -1,130,578 -
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 375,529 0 588,813 686,834 631,136 708,647 -1,130,578 -
NOSH 798,999 805,200 684,666 754,763 725,444 730,564 50,835 58.20%
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 -35.23% -11.20% 11.28% -4.89% -10.60% 170.43% -50.33% -
ROE -16.70% 0.00% 4.55% -1.77% -5.04% 97.63% 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 22.90 26.33 36.74 32.09 45.89 56.03 538.56 -40.89%
EPS -7.85 -2.73 3.92 -1.61 -4.38 94.70 -269.63 -44.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.00 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 17.04 19.74 23.42 22.55 31.00 38.11 25.49 -6.48%
EPS -5.84 -2.05 2.50 -1.13 -2.96 64.42 -12.76 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3497 0.00 0.5482 0.6395 0.5877 0.6598 -1.0527 -
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 0.57 0.87 1.12 0.69 0.50 0.84 0.33 9.52%
P/EPS -1.66 -8.42 10.47 -13.67 -5.25 0.50 -0.67 16.30%
EY -60.38 -11.87 9.55 -7.32 -19.06 201.48 -149.80 -14.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.00 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 0.72 0.72 0.84 0.78 0.50 0.73 0.11 36.73%
P/EPS -2.10 -6.96 7.92 -15.53 -5.25 0.43 -0.21 46.72%
EY -47.57 -14.37 12.63 -6.44 -19.06 230.97 -473.04 -31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.00 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