[OLYMPIA] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 406.52%
YoY- 216.91%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 180,619 181,081 184,915 188,444 125,516 132,705 137,220 20.12%
PBT 27,537 21,414 42,494 36,981 10,497 9,358 -22,488 -
Tax -7,648 -8,288 -10,121 -10,375 -5,644 -7,010 -6,137 15.82%
NP 19,889 13,126 32,373 26,606 4,853 2,348 -28,625 -
-
NP to SH 19,329 12,620 32,959 27,266 5,383 2,805 -28,771 -
-
Tax Rate 27.77% 38.70% 23.82% 28.05% 53.77% 74.91% - -
Total Cost 160,730 167,955 152,542 161,838 120,663 130,357 165,845 -2.06%
-
Net Worth 399,138 399,138 399,138 399,138 378,669 388,904 358,201 7.48%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 399,138 399,138 399,138 399,138 378,669 388,904 358,201 7.48%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.01% 7.25% 17.51% 14.12% 3.87% 1.77% -20.86% -
ROE 4.84% 3.16% 8.26% 6.83% 1.42% 0.72% -8.03% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.65 17.69 18.07 18.41 12.26 12.97 13.41 20.12%
EPS 1.89 1.23 3.22 2.66 0.53 0.27 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.37 0.38 0.35 7.48%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.65 17.69 18.07 18.41 12.26 12.97 13.41 20.12%
EPS 1.89 1.23 3.22 2.66 0.53 0.27 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.39 0.39 0.37 0.38 0.35 7.48%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.11 0.12 0.135 0.135 0.145 0.075 0.09 -
P/RPS 0.62 0.68 0.75 0.73 1.18 0.58 0.67 -5.04%
P/EPS 5.82 9.73 4.19 5.07 27.57 27.36 -3.20 -
EY 17.17 10.28 23.86 19.73 3.63 3.65 -31.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.35 0.35 0.39 0.20 0.26 5.06%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 30/11/17 29/08/17 23/05/17 28/02/17 29/11/16 -
Price 0.11 0.12 0.125 0.125 0.15 0.095 0.075 -
P/RPS 0.62 0.68 0.69 0.68 1.22 0.73 0.56 7.02%
P/EPS 5.82 9.73 3.88 4.69 28.52 34.66 -2.67 -
EY 17.17 10.28 25.76 21.31 3.51 2.89 -37.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.32 0.32 0.41 0.25 0.21 21.16%

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