[OLYMPIA] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 18.54%
YoY- 19.18%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 396,708 360,496 324,422 273,779 236,943 220,384 215,006 50.26%
PBT 666,663 616,662 567,950 -137,528 -171,810 -166,598 -168,096 -
Tax -18,451 -15,913 -13,228 -261 -286 -312 -299 1449.90%
NP 648,212 600,749 554,722 -137,789 -172,096 -166,910 -168,395 -
-
NP to SH 648,671 602,489 557,424 -137,069 -168,259 -162,983 -165,281 -
-
Tax Rate 2.77% 2.58% 2.33% - - - - -
Total Cost -251,504 -240,253 -230,300 411,568 409,039 387,294 383,401 -
-
Net Worth 673,404 665,390 617,109 -1,130,578 -1,112,968 -1,072,524 -1,042,512 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 673,404 665,390 617,109 -1,130,578 -1,112,968 -1,072,524 -1,042,512 -
NOSH 724,090 723,250 685,677 50,835 508,204 508,305 508,542 26.48%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 163.40% 166.65% 170.99% -50.33% -72.63% -75.74% -78.32% -
ROE 96.33% 90.55% 90.33% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.79 49.84 47.31 538.56 46.62 43.36 42.28 18.80%
EPS 89.58 83.30 81.30 -269.63 -33.11 -32.06 -32.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.90 -22.24 -2.19 -2.11 -2.05 -
Adjusted Per Share Value based on latest NOSH - 50,835
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 36.94 33.57 30.21 25.49 22.06 20.52 20.02 50.26%
EPS 60.40 56.10 51.90 -12.76 -15.67 -15.18 -15.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.627 0.6195 0.5746 -1.0527 -1.0363 -0.9986 -0.9707 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.62 0.69 0.86 1.80 1.20 1.10 1.00 -
P/RPS 1.13 1.38 1.82 0.33 2.57 2.54 2.37 -38.88%
P/EPS 0.69 0.83 1.06 -0.67 -3.62 -3.43 -3.08 -
EY 144.49 120.73 94.53 -149.80 -27.59 -29.15 -32.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.96 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 20/11/07 30/08/07 28/05/07 15/02/07 27/11/06 23/08/06 -
Price 0.47 0.69 0.68 0.57 1.50 1.25 1.00 -
P/RPS 0.86 1.38 1.44 0.11 3.22 2.88 2.37 -49.03%
P/EPS 0.52 0.83 0.84 -0.21 -4.53 -3.90 -3.08 -
EY 190.60 120.73 119.55 -473.04 -22.07 -25.65 -32.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.75 0.76 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