[OLYMPIA] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 789.48%
YoY- 608.44%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 185,704 242,081 240,917 247,271 367,397 396,708 236,943 -3.97%
PBT -52,010 -11,268 -7,776 28,260 16,046 666,663 -171,810 -18.04%
Tax -9,255 -8,132 -8,901 -5,705 -7,446 -18,451 -286 78.41%
NP -61,265 -19,400 -16,677 22,555 8,600 648,212 -172,096 -15.80%
-
NP to SH -59,541 -19,908 -16,759 22,833 3,223 648,671 -168,259 -15.88%
-
Tax Rate - - - 20.19% 46.40% 2.77% - -
Total Cost 246,969 261,481 257,594 224,716 358,797 -251,504 409,039 -8.05%
-
Net Worth 393,235 628,055 713,483 670,344 636,533 673,404 -1,112,968 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 393,235 628,055 713,483 670,344 636,533 673,404 -1,112,968 -
NOSH 756,222 805,200 801,666 720,800 723,333 724,090 508,204 6.84%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -32.99% -8.01% -6.92% 9.12% 2.34% 163.40% -72.63% -
ROE -15.14% -3.17% -2.35% 3.41% 0.51% 96.33% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.56 30.06 30.05 34.31 50.79 54.79 46.62 -10.12%
EPS -7.87 -2.47 -2.09 3.17 0.45 89.58 -33.11 -21.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.78 0.89 0.93 0.88 0.93 -2.19 -
Adjusted Per Share Value based on latest NOSH - 720,800
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 17.29 22.54 22.43 23.02 34.21 36.94 22.06 -3.97%
EPS -5.54 -1.85 -1.56 2.13 0.30 60.40 -15.67 -15.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.5848 0.6643 0.6242 0.5927 0.627 -1.0363 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.25 0.28 0.22 0.20 0.62 1.20 -
P/RPS 0.65 0.83 0.93 0.64 0.39 1.13 2.57 -20.45%
P/EPS -2.03 -10.11 -13.39 6.95 44.89 0.69 -3.62 -9.18%
EY -49.21 -9.89 -7.47 14.40 2.23 144.49 -27.59 10.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.31 0.24 0.23 0.67 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 23/02/11 03/02/10 25/02/09 29/02/08 15/02/07 -
Price 0.135 0.25 0.43 0.23 0.19 0.47 1.50 -
P/RPS 0.55 0.83 1.43 0.67 0.37 0.86 3.22 -25.49%
P/EPS -1.71 -10.11 -20.57 7.26 42.64 0.52 -4.53 -14.97%
EY -58.32 -9.89 -4.86 13.77 2.35 190.60 -22.07 17.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.48 0.25 0.22 0.51 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