[OLYMPIA] QoQ TTM Result on 31-Dec-2014

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014
Profit Trend
QoQ- -212.09%
YoY- 74.69%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 153,420 157,939 163,748 165,928 168,463 171,582 170,962 -6.95%
PBT 33,047 32,653 -14,056 -1,003 2,954 3,280 -8,770 -
Tax -6,573 -8,746 -6,037 -5,903 -5,868 -5,282 -6,598 -0.25%
NP 26,474 23,907 -20,093 -6,906 -2,914 -2,002 -15,368 -
-
NP to SH 26,964 23,972 -19,985 -6,735 -2,158 -1,410 -14,800 -
-
Tax Rate 19.89% 26.78% - - 198.65% 161.04% - -
Total Cost 126,946 134,032 183,841 172,834 171,377 173,584 186,330 -22.55%
-
Net Worth 358,201 347,966 317,263 317,263 327,498 339,743 337,732 3.99%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 358,201 347,966 317,263 317,263 327,498 339,743 337,732 3.99%
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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.26% 15.14% -12.27% -4.16% -1.73% -1.17% -8.99% -
ROE 7.53% 6.89% -6.30% -2.12% -0.66% -0.42% -4.38% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.99 15.43 16.00 16.21 16.46 16.16 16.70 -6.94%
EPS 2.63 2.34 -1.95 -0.66 -0.21 -0.13 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.34 0.31 0.31 0.32 0.32 0.33 3.99%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 14.28 14.71 15.25 15.45 15.69 15.98 15.92 -6.98%
EPS 2.51 2.23 -1.86 -0.63 -0.20 -0.13 -1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.324 0.2954 0.2954 0.3049 0.3163 0.3145 3.98%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.105 0.12 0.135 0.135 0.20 0.18 0.135 -
P/RPS 0.70 0.78 0.84 0.83 1.22 1.11 0.81 -9.26%
P/EPS 3.99 5.12 -6.91 -20.51 -94.85 -135.54 -9.34 -
EY 25.09 19.52 -14.46 -4.87 -1.05 -0.74 -10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.44 0.44 0.63 0.56 0.41 -18.78%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 21/05/14 -
Price 0.125 0.095 0.13 0.14 0.16 0.21 0.13 -
P/RPS 0.83 0.62 0.81 0.86 0.97 1.30 0.78 4.22%
P/EPS 4.74 4.06 -6.66 -21.27 -75.88 -158.13 -8.99 -
EY 21.08 24.66 -15.02 -4.70 -1.32 -0.63 -11.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.28 0.42 0.45 0.50 0.66 0.39 -5.19%

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