[OLYMPIA] QoQ Cumulative 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- -55.17%
YoY- -184.02%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 123,601 31,693 128,951 97,469 71,105 38,882 227,406 -33.42%
PBT 17,714 -151 9,260 -16,328 -8,949 -1,290 23,554 -17.31%
Tax -4,928 -450 -7,076 -2,852 -3,262 -1,816 -11,080 -41.76%
NP 12,786 -601 2,184 -19,180 -12,211 -3,106 12,474 1.66%
-
NP to SH 12,888 -746 2,641 -19,140 -12,335 -3,324 13,070 -0.93%
-
Tax Rate 27.82% - 76.41% - - - 47.04% -
Total Cost 110,815 32,294 126,767 116,649 83,316 41,988 214,932 -35.72%
-
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 3.23% -0.20% 0.68% -5.34% -3.35% -0.88% 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 12.08 3.10 12.60 9.52 6.95 3.80 22.22 -33.41%
EPS 1.30 -0.10 0.20 -1.80 -1.20 -0.30 1.30 0.00%
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 11.51 2.95 12.01 9.08 6.62 3.62 21.17 -33.41%
EPS 1.20 -0.07 0.25 -1.78 -1.15 -0.31 1.22 -1.09%
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 1.12 4.68 0.60 0.95 1.37 2.76 0.56 58.80%
P/EPS 10.72 -198.92 29.06 -4.81 -7.88 -32.33 9.79 6.24%
EY 9.33 -0.50 3.44 -20.78 -12.69 -3.09 10.22 -5.89%
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 1.04 4.84 0.75 0.79 1.30 2.63 0.47 69.88%
P/EPS 9.93 -205.78 36.81 -4.01 -7.47 -30.79 8.22 13.44%
EY 10.07 -0.49 2.72 -24.94 -13.39 -3.25 12.16 -11.82%
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