[OLYMPIA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -103.43%
YoY- 77.56%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 29,191 28,289 89,300 31,693 31,482 30,118 32,223 -6.35%
PBT 4,369 -669 17,832 -151 25,588 -7,281 -7,659 -
Tax -3,146 -214 -4,218 -450 -4,224 476 -1,446 67.66%
NP 1,223 -883 13,614 -601 21,364 -6,805 -9,105 -
-
NP to SH 525 -793 13,634 -746 21,781 -6,641 -9,011 -
-
Tax Rate 72.01% - 23.65% - 16.51% - - -
Total Cost 27,968 29,172 75,686 32,294 10,118 36,923 41,328 -22.86%
-
Net Worth 399,138 399,138 399,138 378,669 388,904 358,201 368,435 5.46%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 399,138 399,138 399,138 378,669 388,904 358,201 368,435 5.46%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 4.19% -3.12% 15.25% -1.90% 67.86% -22.59% -28.26% -
ROE 0.13% -0.20% 3.42% -0.20% 5.60% -1.85% -2.45% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.85 2.76 8.73 3.10 3.08 2.94 3.15 -6.43%
EPS 0.10 -0.10 1.30 -0.10 2.10 -0.80 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.37 0.38 0.35 0.36 5.46%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 2.72 2.63 8.31 2.95 2.93 2.80 3.00 -6.30%
EPS 0.05 -0.07 1.27 -0.07 2.03 -0.62 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3716 0.3716 0.3526 0.3621 0.3335 0.343 5.46%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.12 0.135 0.135 0.145 0.075 0.09 0.095 -
P/RPS 4.21 4.88 1.55 4.68 2.44 3.06 3.02 24.71%
P/EPS 233.93 -174.23 10.13 -198.92 3.52 -13.87 -10.79 -
EY 0.43 -0.57 9.87 -0.50 28.38 -7.21 -9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.35 0.39 0.20 0.26 0.26 12.40%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 23/05/17 28/02/17 29/11/16 30/08/16 -
Price 0.12 0.125 0.125 0.15 0.095 0.075 0.09 -
P/RPS 4.21 4.52 1.43 4.84 3.09 2.55 2.86 29.31%
P/EPS 233.93 -161.32 9.38 -205.78 4.46 -11.56 -10.22 -
EY 0.43 -0.62 10.66 -0.49 22.40 -8.65 -9.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.41 0.25 0.21 0.25 15.37%

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