[OLYMPIA] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 7.67%
YoY- 485.52%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 407,757 397,913 409,348 396,708 360,496 324,422 273,779 30.32%
PBT 50,956 80,198 719,329 666,663 616,662 567,950 -137,528 -
Tax -10,033 -10,657 -21,660 -18,451 -15,913 -13,228 -261 1031.46%
NP 40,923 69,541 697,669 648,212 600,749 554,722 -137,789 -
-
NP to SH 35,058 61,528 691,829 648,671 602,489 557,424 -137,069 -
-
Tax Rate 19.69% 13.29% 3.01% 2.77% 2.58% 2.33% - -
Total Cost 366,834 328,372 -288,321 -251,504 -240,253 -230,300 411,568 -7.36%
-
Net Worth 682,784 717,394 708,647 673,404 665,390 617,109 -1,130,578 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 682,784 717,394 708,647 673,404 665,390 617,109 -1,130,578 -
NOSH 750,312 696,500 730,564 724,090 723,250 685,677 50,835 498.76%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.04% 17.48% 170.43% 163.40% 166.65% 170.99% -50.33% -
ROE 5.13% 8.58% 97.63% 96.33% 90.55% 90.33% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.34 57.13 56.03 54.79 49.84 47.31 538.56 -78.23%
EPS 4.67 8.83 94.70 89.58 83.30 81.30 -269.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 1.03 0.97 0.93 0.92 0.90 -22.24 -
Adjusted Per Share Value based on latest NOSH - 724,090
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 39.84 38.88 40.00 38.76 35.22 31.70 26.75 30.32%
EPS 3.43 6.01 67.60 63.38 58.87 54.47 -13.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6672 0.701 0.6924 0.658 0.6502 0.603 -1.1047 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.37 0.45 0.47 0.62 0.69 0.86 1.80 -
P/RPS 0.68 0.79 0.84 1.13 1.38 1.82 0.33 61.71%
P/EPS 7.92 5.09 0.50 0.69 0.83 1.06 -0.67 -
EY 12.63 19.63 201.48 144.49 120.73 94.53 -149.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.44 0.48 0.67 0.75 0.96 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 29/05/08 29/02/08 20/11/07 30/08/07 28/05/07 -
Price 0.17 0.41 0.41 0.47 0.69 0.68 0.57 -
P/RPS 0.31 0.72 0.73 0.86 1.38 1.44 0.11 99.14%
P/EPS 3.64 4.64 0.43 0.52 0.83 0.84 -0.21 -
EY 27.49 21.55 230.97 190.60 120.73 119.55 -473.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.40 0.42 0.51 0.75 0.76 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