[OLYMPIA] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 260.96%
YoY- 369.37%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 39,266 38,239 41,783 46,640 41,801 41,358 41,163 -3.08%
PBT -1,320 -3,315 -6,863 10,495 2,637 -2,989 -18,913 -82.96%
Tax -515 -878 -2,437 -2,073 -480 -292 -3,753 -73.29%
NP -1,835 -4,193 -9,300 8,422 2,157 -3,281 -22,666 -81.19%
-
NP to SH -2,192 -4,184 -8,968 8,609 2,385 -3,436 -22,358 -78.64%
-
Tax Rate - - - 19.75% 18.20% - - -
Total Cost 41,101 42,432 51,083 38,218 39,644 44,639 63,829 -25.37%
-
Net Worth 317,263 327,498 339,743 337,732 327,498 327,498 264,983 12.71%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 317,263 327,498 339,743 337,732 327,498 327,498 264,983 12.71%
NOSH 1,023,432 1,023,432 1,061,700 1,023,432 1,023,432 1,023,432 828,074 15.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -4.67% -10.97% -22.26% 18.06% 5.16% -7.93% -55.06% -
ROE -0.69% -1.28% -2.64% 2.55% 0.73% -1.05% -8.44% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.84 3.74 3.94 4.56 4.08 4.04 4.97 -15.75%
EPS -0.21 -0.40 -0.90 0.80 0.20 -0.30 -2.70 -81.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.32 0.33 0.32 0.32 0.32 -2.08%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.66 3.56 3.89 4.34 3.89 3.85 3.83 -2.97%
EPS -0.20 -0.39 -0.84 0.80 0.22 -0.32 -2.08 -78.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2954 0.3049 0.3163 0.3145 0.3049 0.3049 0.2467 12.72%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.135 0.20 0.18 0.135 0.12 0.125 0.135 -
P/RPS 3.52 5.35 4.57 2.96 2.94 3.09 2.72 18.69%
P/EPS -63.03 -48.92 -21.31 16.05 51.49 -37.23 -5.00 439.15%
EY -1.59 -2.04 -4.69 6.23 1.94 -2.69 -20.00 -81.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.63 0.56 0.41 0.38 0.39 0.42 3.14%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 27/08/14 21/05/14 25/02/14 28/11/13 28/08/13 -
Price 0.14 0.16 0.21 0.13 0.125 0.125 0.115 -
P/RPS 3.65 4.28 5.34 2.85 3.06 3.09 2.31 35.54%
P/EPS -65.37 -39.14 -24.86 15.45 53.64 -37.23 -4.26 514.44%
EY -1.53 -2.56 -4.02 6.47 1.86 -2.69 -23.48 -83.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.66 0.39 0.39 0.39 0.36 15.99%

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