[OLYMPIA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -42.03%
YoY- -29.49%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 91,214 61,207 32,630 125,020 96,921 61,886 33,839 93.56%
PBT 547 997 1,130 16,213 15,400 3,255 6,005 -79.72%
Tax -1,100 -1,691 -907 -6,982 -14 1,087 -70 526.32%
NP -553 -694 223 9,231 15,386 4,342 5,935 -
-
NP to SH -663 -694 223 8,942 15,424 4,464 5,963 -
-
Tax Rate 201.10% 169.61% 80.27% 43.06% 0.09% -33.39% 1.17% -
Total Cost 91,767 61,901 32,407 115,789 81,535 57,544 27,904 120.98%
-
Net Worth 409,372 409,372 409,372 399,138 409,372 399,138 399,138 1.70%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 409,372 409,372 409,372 399,138 409,372 399,138 399,138 1.70%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -0.61% -1.13% 0.68% 7.38% 15.87% 7.02% 17.54% -
ROE -0.16% -0.17% 0.05% 2.24% 3.77% 1.12% 1.49% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.91 5.98 3.19 12.22 9.47 6.05 3.31 93.39%
EPS -0.10 -0.10 0.00 0.90 1.50 0.40 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.40 0.39 0.40 0.39 0.39 1.70%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.91 5.98 3.19 12.22 9.47 6.05 3.31 93.39%
EPS -0.10 -0.10 0.00 0.90 1.50 0.40 0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.40 0.39 0.40 0.39 0.39 1.70%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.105 0.125 0.11 0.095 0.11 0.11 0.11 -
P/RPS 1.18 2.09 3.45 0.78 1.16 1.82 3.33 -49.89%
P/EPS -162.08 -184.34 504.83 10.87 7.30 25.22 18.88 -
EY -0.62 -0.54 0.20 9.20 13.70 3.97 5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.28 0.24 0.28 0.28 0.28 -4.81%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 26/08/19 29/05/19 28/02/19 27/11/18 27/08/18 30/05/18 -
Price 0.10 0.11 0.12 0.11 0.10 0.125 0.11 -
P/RPS 1.12 1.84 3.76 0.90 1.06 2.07 3.33 -51.60%
P/EPS -154.36 -162.22 550.73 12.59 6.64 28.66 18.88 -
EY -0.65 -0.62 0.18 7.94 15.07 3.49 5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.30 0.28 0.25 0.32 0.28 -7.27%

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