[OLYMPIA] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -118.64%
YoY- 98.22%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 44,460 171,580 171,580 171,580 129,799 83,159 41,358 4.94%
PBT -2,558 2,868 2,868 3,281 10,143 -352 -2,989 -9.86%
Tax -2,207 -4,869 -4,869 -5,282 -2,845 -772 -292 285.60%
NP -4,765 -2,001 -2,001 -2,001 7,298 -1,124 -3,281 28.27%
-
NP to SH -4,641 -1,409 -1,409 -1,409 7,558 -1,051 -3,436 22.21%
-
Tax Rate - 169.77% 169.77% 160.99% 28.05% - - -
Total Cost 49,225 173,581 173,581 173,581 122,501 84,283 44,639 6.74%
-
Net Worth 317,263 317,263 334,719 326,293 337,732 327,498 327,498 -2.09%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 317,263 317,263 334,719 326,293 337,732 327,498 327,498 -2.09%
NOSH 1,023,432 1,023,432 1,045,999 1,019,666 1,023,432 1,023,432 1,023,432 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -10.72% -1.17% -1.17% -1.17% 5.62% -1.35% -7.93% -
ROE -1.46% -0.44% -0.42% -0.43% 2.24% -0.32% -1.05% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.34 16.77 16.40 16.83 12.68 8.13 4.04 4.89%
EPS -0.50 -0.10 -0.10 -0.10 0.70 -0.10 -0.30 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.32 0.32 0.33 0.32 0.32 -2.09%
Adjusted Per Share Value based on latest NOSH - 1,061,700
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.11 15.87 15.87 15.87 12.01 7.69 3.83 4.82%
EPS -0.43 -0.13 -0.13 -0.13 0.70 -0.10 -0.32 21.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2935 0.2935 0.3096 0.3018 0.3124 0.303 0.303 -2.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.135 0.135 0.20 0.18 0.135 0.12 0.125 -
P/RPS 3.11 0.81 1.22 1.07 1.06 1.48 3.09 0.43%
P/EPS -29.77 -98.06 -148.47 -130.26 18.28 -116.85 -37.23 -13.86%
EY -3.36 -1.02 -0.67 -0.77 5.47 -0.86 -2.69 15.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.44 0.63 0.56 0.41 0.38 0.39 8.38%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 27/08/14 21/05/14 25/02/14 28/11/13 -
Price 0.13 0.14 0.16 0.21 0.13 0.125 0.125 -
P/RPS 2.99 0.84 0.98 1.25 1.03 1.54 3.09 -2.17%
P/EPS -28.67 -101.69 -118.78 -151.97 17.60 -121.72 -37.23 -15.99%
EY -3.49 -0.98 -0.84 -0.66 5.68 -0.82 -2.69 18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.50 0.66 0.39 0.39 0.39 5.06%

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