[OLYMPIA] QoQ Annualized Quarter Result on 31-Dec-2015

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- -33.06%
YoY- 950.31%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 129,958 142,210 155,528 227,406 164,279 80,434 177,840 -18.82%
PBT -21,770 -17,898 -5,160 23,554 25,484 37,288 -10,232 65.19%
Tax -3,802 -6,524 -7,264 -11,080 -6,387 -7,353 -8,828 -42.88%
NP -25,573 -24,422 -12,424 12,474 19,097 29,935 -19,060 21.58%
-
NP to SH -25,520 -24,670 -13,296 13,070 19,525 30,348 -18,564 23.56%
-
Tax Rate - - - 47.04% 25.06% 19.72% - -
Total Cost 155,531 166,632 167,952 214,932 145,182 50,499 196,900 -14.51%
-
Net Worth 358,201 368,435 378,669 347,966 358,201 385,636 317,263 8.40%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 358,201 368,435 378,669 347,966 358,201 385,636 317,263 8.40%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,042,260 1,023,432 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -19.68% -17.17% -7.99% 5.49% 11.62% 37.22% -10.72% -
ROE -7.12% -6.70% -3.51% 3.76% 5.45% 7.87% -5.85% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.70 13.90 15.20 22.22 16.05 7.72 17.38 -18.82%
EPS -2.40 -2.40 -1.20 1.30 1.89 3.00 -2.00 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 0.37 0.34 0.35 0.37 0.31 8.40%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.10 13.24 14.48 21.17 15.30 7.49 16.56 -18.82%
EPS -2.38 -2.30 -1.24 1.22 1.82 2.83 -1.73 23.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.343 0.3526 0.324 0.3335 0.3591 0.2954 8.39%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.09 0.095 0.105 0.125 0.105 0.12 0.135 -
P/RPS 0.71 0.68 0.69 0.56 0.65 1.55 0.78 -6.06%
P/EPS -3.61 -3.94 -8.08 9.79 5.50 4.12 -7.44 -38.17%
EY -27.71 -25.37 -12.37 10.22 18.17 24.26 -13.44 61.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.28 0.37 0.30 0.32 0.44 -29.51%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 27/05/16 29/02/16 24/11/15 27/08/15 27/05/15 -
Price 0.075 0.09 0.10 0.105 0.125 0.095 0.13 -
P/RPS 0.59 0.65 0.66 0.47 0.78 1.23 0.75 -14.74%
P/EPS -3.01 -3.73 -7.70 8.22 6.55 3.26 -7.17 -43.84%
EY -33.25 -26.78 -12.99 12.16 15.26 30.65 -13.95 78.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.27 0.31 0.36 0.26 0.42 -36.92%

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