[OLYMPIA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -3.45%
YoY- -230.7%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 247,202 126,772 128,951 129,958 142,210 155,528 227,406 5.72%
PBT 35,428 -604 9,260 -21,770 -17,898 -5,160 23,554 31.30%
Tax -9,856 -1,800 -7,076 -3,802 -6,524 -7,264 -11,080 -7.51%
NP 25,572 -2,404 2,184 -25,573 -24,422 -12,424 12,474 61.44%
-
NP to SH 25,776 -2,984 2,641 -25,520 -24,670 -13,296 13,070 57.32%
-
Tax Rate 27.82% - 76.41% - - - 47.04% -
Total Cost 221,630 129,176 126,767 155,531 166,632 167,952 214,932 2.06%
-
Net Worth 399,138 378,669 388,904 358,201 368,435 378,669 347,966 9.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 399,138 378,669 388,904 358,201 368,435 378,669 347,966 9.58%
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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.34% -1.90% 1.69% -19.68% -17.17% -7.99% 5.49% -
ROE 6.46% -0.79% 0.68% -7.12% -6.70% -3.51% 3.76% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.15 12.39 12.60 12.70 13.90 15.20 22.22 5.71%
EPS 2.60 -0.40 0.20 -2.40 -2.40 -1.20 1.30 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.38 0.35 0.36 0.37 0.34 9.58%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 23.02 11.80 12.01 12.10 13.24 14.48 21.17 5.74%
EPS 2.40 -0.28 0.25 -2.38 -2.30 -1.24 1.22 57.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3526 0.3621 0.3335 0.343 0.3526 0.324 9.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.135 0.145 0.075 0.09 0.095 0.105 0.125 -
P/RPS 0.56 1.17 0.60 0.71 0.68 0.69 0.56 0.00%
P/EPS 5.36 -49.73 29.06 -3.61 -3.94 -8.08 9.79 -33.09%
EY 18.66 -2.01 3.44 -27.71 -25.37 -12.37 10.22 49.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.20 0.26 0.26 0.28 0.37 -3.64%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 23/05/17 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 -
Price 0.125 0.15 0.095 0.075 0.09 0.10 0.105 -
P/RPS 0.52 1.21 0.75 0.59 0.65 0.66 0.47 6.97%
P/EPS 4.96 -51.45 36.81 -3.01 -3.73 -7.70 8.22 -28.61%
EY 20.15 -1.94 2.72 -33.25 -26.78 -12.99 12.16 40.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.41 0.25 0.21 0.25 0.27 0.31 2.14%

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