[OLYMPIA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 113.8%
YoY- -79.79%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 146,669 123,601 31,693 128,951 97,469 71,105 38,882 142.12%
PBT 17,453 17,714 -151 9,260 -16,328 -8,949 -1,290 -
Tax -5,486 -4,928 -450 -7,076 -2,852 -3,262 -1,816 108.83%
NP 11,967 12,786 -601 2,184 -19,180 -12,211 -3,106 -
-
NP to SH 12,157 12,888 -746 2,641 -19,140 -12,335 -3,324 -
-
Tax Rate 31.43% 27.82% - 76.41% - - - -
Total Cost 134,702 110,815 32,294 126,767 116,649 83,316 41,988 117.36%
-
Net Worth 399,138 399,138 378,669 388,904 358,201 368,435 378,669 3.56%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 399,138 399,138 378,669 388,904 358,201 368,435 378,669 3.56%
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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.16% 10.34% -1.90% 1.69% -19.68% -17.17% -7.99% -
ROE 3.05% 3.23% -0.20% 0.68% -5.34% -3.35% -0.88% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 14.33 12.08 3.10 12.60 9.52 6.95 3.80 142.07%
EPS 1.20 1.30 -0.10 0.20 -1.80 -1.20 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.37 0.38 0.35 0.36 0.37 3.56%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.66 11.51 2.95 12.01 9.08 6.62 3.62 142.18%
EPS 1.13 1.20 -0.07 0.25 -1.78 -1.15 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3716 0.3526 0.3621 0.3335 0.343 0.3526 3.55%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.135 0.135 0.145 0.075 0.09 0.095 0.105 -
P/RPS 0.94 1.12 4.68 0.60 0.95 1.37 2.76 -51.19%
P/EPS 11.36 10.72 -198.92 29.06 -4.81 -7.88 -32.33 -
EY 8.80 9.33 -0.50 3.44 -20.78 -12.69 -3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.39 0.20 0.26 0.26 0.28 16.02%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 23/05/17 28/02/17 29/11/16 30/08/16 27/05/16 -
Price 0.125 0.125 0.15 0.095 0.075 0.09 0.10 -
P/RPS 0.87 1.04 4.84 0.75 0.79 1.30 2.63 -52.13%
P/EPS 10.52 9.93 -205.78 36.81 -4.01 -7.47 -30.79 -
EY 9.50 10.07 -0.49 2.72 -24.94 -13.39 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.41 0.25 0.21 0.25 0.27 11.98%

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