[OLYMPIA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -271.09%
YoY- -140.65%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 31,693 128,951 97,469 71,105 38,882 227,406 191,659 -69.83%
PBT -151 9,260 -16,328 -8,949 -1,290 23,554 29,732 -
Tax -450 -7,076 -2,852 -3,262 -1,816 -11,080 -7,452 -84.58%
NP -601 2,184 -19,180 -12,211 -3,106 12,474 22,280 -
-
NP to SH -746 2,641 -19,140 -12,335 -3,324 13,070 22,780 -
-
Tax Rate - 76.41% - - - 47.04% 25.06% -
Total Cost 32,294 126,767 116,649 83,316 41,988 214,932 169,379 -66.84%
-
Net Worth 378,669 388,904 358,201 368,435 378,669 347,966 358,201 3.77%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 378,669 388,904 358,201 368,435 378,669 347,966 358,201 3.77%
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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -1.90% 1.69% -19.68% -17.17% -7.99% 5.49% 11.62% -
ROE -0.20% 0.68% -5.34% -3.35% -0.88% 3.76% 6.36% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.10 12.60 9.52 6.95 3.80 22.22 18.73 -69.82%
EPS -0.10 0.20 -1.80 -1.20 -0.30 1.30 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.35 0.36 0.37 0.34 0.35 3.77%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 2.95 12.01 9.08 6.62 3.62 21.17 17.85 -69.85%
EPS -0.07 0.25 -1.78 -1.15 -0.31 1.22 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3621 0.3335 0.343 0.3526 0.324 0.3335 3.77%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.145 0.075 0.09 0.095 0.105 0.125 0.105 -
P/RPS 4.68 0.60 0.95 1.37 2.76 0.56 0.56 311.28%
P/EPS -198.92 29.06 -4.81 -7.88 -32.33 9.79 4.72 -
EY -0.50 3.44 -20.78 -12.69 -3.09 10.22 21.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.20 0.26 0.26 0.28 0.37 0.30 19.09%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 24/11/15 -
Price 0.15 0.095 0.075 0.09 0.10 0.105 0.125 -
P/RPS 4.84 0.75 0.79 1.30 2.63 0.47 0.67 273.24%
P/EPS -205.78 36.81 -4.01 -7.47 -30.79 8.22 5.62 -
EY -0.49 2.72 -24.94 -13.39 -3.25 12.16 17.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.25 0.21 0.25 0.27 0.31 0.36 9.04%

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