[OLYMPIA] YoY Quarter Result on 31-Mar-2011 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 185.41%
YoY- 104.95%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 46,640 49,017 51,736 81,846 71,203 76,234 110,689 -13.40%
PBT 10,495 -2,977 388 5,768 -38,987 -7,213 40,318 -20.08%
Tax -2,073 -703 -872 -1,907 -2,198 418 -3,214 -7.04%
NP 8,422 -3,680 -484 3,861 -41,185 -6,795 37,104 -21.88%
-
NP to SH 8,609 -3,196 -24 2,054 -41,512 -6,529 28,492 -18.07%
-
Tax Rate 19.75% - 224.74% 33.06% - - 7.97% -
Total Cost 38,218 52,697 52,220 77,985 112,388 83,029 73,585 -10.33%
-
Net Worth 337,732 375,529 611,951 588,813 686,834 631,136 708,647 -11.61%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 337,732 375,529 611,951 588,813 686,834 631,136 708,647 -11.61%
NOSH 1,023,432 798,999 805,200 684,666 754,763 725,444 730,564 5.77%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.06% -7.51% -0.94% 4.72% -57.84% -8.91% 33.52% -
ROE 2.55% -0.85% 0.00% 0.35% -6.04% -1.03% 4.02% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.56 6.13 6.43 11.95 9.43 10.51 15.15 -18.12%
EPS 0.80 -0.40 0.00 0.30 -5.50 -0.90 3.90 -23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.47 0.76 0.86 0.91 0.87 0.97 -16.44%
Adjusted Per Share Value based on latest NOSH - 684,666
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.56 4.79 5.06 8.00 6.96 7.45 10.82 -13.40%
EPS 0.80 -0.31 0.00 0.20 -4.06 -0.64 2.78 -18.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.3669 0.5979 0.5753 0.6711 0.6167 0.6924 -11.61%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.135 0.13 0.23 0.41 0.22 0.23 0.47 -
P/RPS 2.96 2.12 3.58 3.43 2.33 2.19 3.10 -0.76%
P/EPS 16.05 -32.50 -7,716.50 136.67 -4.00 -25.56 12.05 4.89%
EY 6.23 -3.08 -0.01 0.73 -25.00 -3.91 8.30 -4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.30 0.48 0.24 0.26 0.48 -2.59%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 21/05/14 29/05/13 23/05/12 26/05/11 21/05/10 29/05/09 29/05/08 -
Price 0.13 0.165 0.19 0.31 0.25 0.23 0.41 -
P/RPS 2.85 2.69 2.96 2.59 2.65 2.19 2.71 0.84%
P/EPS 15.45 -41.25 -6,374.50 103.33 -4.55 -25.56 10.51 6.62%
EY 6.47 -2.42 -0.02 0.97 -22.00 -3.91 9.51 -6.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.35 0.25 0.36 0.27 0.26 0.42 -1.22%

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