[OLYMPIA] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 263.48%
YoY- 2253.87%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 155,528 227,406 164,279 80,434 177,840 187,178 187,178 -11.60%
PBT -5,160 23,554 25,484 37,288 -10,232 3,128 3,128 -
Tax -7,264 -11,080 -6,387 -7,353 -8,828 -5,311 -5,311 23.19%
NP -12,424 12,474 19,097 29,935 -19,060 -2,182 -2,182 218.52%
-
NP to SH -13,296 13,070 19,525 30,348 -18,564 -1,537 -1,537 320.85%
-
Tax Rate - 47.04% 25.06% 19.72% - 169.79% 169.79% -
Total Cost 167,952 214,932 145,182 50,499 196,900 189,361 189,361 -7.68%
-
Net Worth 378,669 347,966 358,201 385,636 317,263 317,263 334,719 8.56%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 378,669 347,966 358,201 385,636 317,263 317,263 334,719 8.56%
NOSH 1,023,432 1,023,432 1,023,432 1,042,260 1,023,432 1,023,432 1,045,999 -1.44%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -7.99% 5.49% 11.62% 37.22% -10.72% -1.17% -1.17% -
ROE -3.51% 3.76% 5.45% 7.87% -5.85% -0.48% -0.46% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.20 22.22 16.05 7.72 17.38 18.29 17.89 -10.28%
EPS -1.20 1.30 1.89 3.00 -2.00 -0.11 -0.11 391.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.35 0.37 0.31 0.31 0.32 10.15%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.20 22.22 16.05 7.86 17.38 18.29 18.29 -11.59%
EPS -1.20 1.30 1.89 2.97 -2.00 -0.11 -0.15 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.34 0.35 0.3768 0.31 0.31 0.3271 8.55%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.105 0.125 0.105 0.12 0.135 0.135 0.20 -
P/RPS 0.69 0.56 0.65 1.55 0.78 0.74 1.12 -27.57%
P/EPS -8.08 9.79 5.50 4.12 -7.44 -89.89 -136.10 -84.75%
EY -12.37 10.22 18.17 24.26 -13.44 -1.11 -0.73 558.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.30 0.32 0.44 0.44 0.63 -41.73%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 29/02/16 24/11/15 27/08/15 27/05/15 27/02/15 25/11/14 -
Price 0.10 0.105 0.125 0.095 0.13 0.14 0.16 -
P/RPS 0.66 0.47 0.78 1.23 0.75 0.77 0.89 -18.05%
P/EPS -7.70 8.22 6.55 3.26 -7.17 -93.22 -108.88 -82.87%
EY -12.99 12.16 15.26 30.65 -13.95 -1.07 -0.92 483.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.36 0.26 0.42 0.45 0.50 -33.66%

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