[OLYMPIA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -37.11%
YoY- 163.52%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 123,772 135,356 175,860 195,558 247,202 126,772 128,951 -2.70%
PBT 6,510 24,020 21,822 23,270 35,428 -604 9,260 -20.98%
Tax 2,174 -280 -8,632 -7,314 -9,856 -1,800 -7,076 -
NP 8,684 23,740 13,190 15,956 25,572 -2,404 2,184 151.61%
-
NP to SH 8,928 23,852 12,682 16,209 25,776 -2,984 2,641 125.74%
-
Tax Rate -33.39% 1.17% 39.56% 31.43% 27.82% - 76.41% -
Total Cost 115,088 111,616 162,670 179,602 221,630 129,176 126,767 -6.25%
-
Net Worth 399,138 399,138 399,138 399,138 399,138 378,669 388,904 1.75%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 399,138 399,138 399,138 399,138 399,138 378,669 388,904 1.75%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.02% 17.54% 7.50% 8.16% 10.34% -1.90% 1.69% -
ROE 2.24% 5.98% 3.18% 4.06% 6.46% -0.79% 0.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 12.09 13.23 17.18 19.11 24.15 12.39 12.60 -2.72%
EPS 0.80 2.40 1.30 1.60 2.60 -0.40 0.20 152.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.39 0.37 0.38 1.75%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.52 12.60 16.37 18.21 23.02 11.80 12.01 -2.74%
EPS 0.83 2.22 1.18 1.51 2.40 -0.28 0.25 123.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3716 0.3716 0.3716 0.3716 0.3526 0.3621 1.74%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.11 0.11 0.12 0.135 0.135 0.145 0.075 -
P/RPS 0.91 0.83 0.70 0.71 0.56 1.17 0.60 32.10%
P/EPS 12.61 4.72 9.68 8.52 5.36 -49.73 29.06 -42.77%
EY 7.93 21.19 10.33 11.73 18.66 -2.01 3.44 74.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.31 0.35 0.35 0.39 0.20 25.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 30/05/18 28/02/18 30/11/17 29/08/17 23/05/17 28/02/17 -
Price 0.125 0.11 0.12 0.125 0.125 0.15 0.095 -
P/RPS 1.03 0.83 0.70 0.65 0.52 1.21 0.75 23.62%
P/EPS 14.33 4.72 9.68 7.89 4.96 -51.45 36.81 -46.77%
EY 6.98 21.19 10.33 12.67 20.15 -1.94 2.72 87.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.31 0.32 0.32 0.41 0.25 17.94%

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