[OLYMPIA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 963.81%
YoY- 204.48%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 135,356 175,860 195,558 247,202 126,772 128,951 129,958 2.75%
PBT 24,020 21,822 23,270 35,428 -604 9,260 -21,770 -
Tax -280 -8,632 -7,314 -9,856 -1,800 -7,076 -3,802 -82.45%
NP 23,740 13,190 15,956 25,572 -2,404 2,184 -25,573 -
-
NP to SH 23,852 12,682 16,209 25,776 -2,984 2,641 -25,520 -
-
Tax Rate 1.17% 39.56% 31.43% 27.82% - 76.41% - -
Total Cost 111,616 162,670 179,602 221,630 129,176 126,767 155,531 -19.85%
-
Net Worth 399,138 399,138 399,138 399,138 378,669 388,904 358,201 7.48%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 399,138 399,138 399,138 399,138 378,669 388,904 358,201 7.48%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 17.54% 7.50% 8.16% 10.34% -1.90% 1.69% -19.68% -
ROE 5.98% 3.18% 4.06% 6.46% -0.79% 0.68% -7.12% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 13.23 17.18 19.11 24.15 12.39 12.60 12.70 2.76%
EPS 2.40 1.30 1.60 2.60 -0.40 0.20 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.37 0.38 0.35 7.48%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 12.60 16.37 18.21 23.02 11.80 12.01 12.10 2.73%
EPS 2.22 1.18 1.51 2.40 -0.28 0.25 -2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3716 0.3716 0.3716 0.3526 0.3621 0.3335 7.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.11 0.12 0.135 0.135 0.145 0.075 0.09 -
P/RPS 0.83 0.70 0.71 0.56 1.17 0.60 0.71 10.98%
P/EPS 4.72 9.68 8.52 5.36 -49.73 29.06 -3.61 -
EY 21.19 10.33 11.73 18.66 -2.01 3.44 -27.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.35 0.35 0.39 0.20 0.26 5.06%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 30/11/17 29/08/17 23/05/17 28/02/17 29/11/16 -
Price 0.11 0.12 0.125 0.125 0.15 0.095 0.075 -
P/RPS 0.83 0.70 0.65 0.52 1.21 0.75 0.59 25.57%
P/EPS 4.72 9.68 7.89 4.96 -51.45 36.81 -3.01 -
EY 21.19 10.33 12.67 20.15 -1.94 2.72 -33.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.32 0.32 0.41 0.25 0.21 21.16%

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