[OLYMPIA] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -61.71%
YoY- 349.91%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 126,112 119,366 180,619 181,081 184,915 188,444 125,516 0.31%
PBT 19,769 6,955 27,537 21,414 42,494 36,981 10,497 52.44%
Tax -2,888 -2,273 -7,648 -8,288 -10,121 -10,375 -5,644 -35.99%
NP 16,881 4,682 19,889 13,126 32,373 26,606 4,853 129.40%
-
NP to SH 15,949 4,196 19,329 12,620 32,959 27,266 5,383 106.15%
-
Tax Rate 14.61% 32.68% 27.77% 38.70% 23.82% 28.05% 53.77% -
Total Cost 109,231 114,684 160,730 167,955 152,542 161,838 120,663 -6.41%
-
Net Worth 409,372 399,138 399,138 399,138 399,138 399,138 378,669 5.32%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 409,372 399,138 399,138 399,138 399,138 399,138 378,669 5.32%
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 13.39% 3.92% 11.01% 7.25% 17.51% 14.12% 3.87% -
ROE 3.90% 1.05% 4.84% 3.16% 8.26% 6.83% 1.42% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.32 11.66 17.65 17.69 18.07 18.41 12.26 0.32%
EPS 1.56 0.41 1.89 1.23 3.22 2.66 0.53 105.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.39 0.39 0.39 0.39 0.37 5.32%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.74 11.11 16.82 16.86 17.22 17.55 11.69 0.28%
EPS 1.49 0.39 1.80 1.18 3.07 2.54 0.50 106.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3812 0.3716 0.3716 0.3716 0.3716 0.3716 0.3526 5.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.11 0.11 0.11 0.12 0.135 0.135 0.145 -
P/RPS 0.89 0.94 0.62 0.68 0.75 0.73 1.18 -17.12%
P/EPS 7.06 26.83 5.82 9.73 4.19 5.07 27.57 -59.64%
EY 14.17 3.73 17.17 10.28 23.86 19.73 3.63 147.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.28 0.31 0.35 0.35 0.39 -19.80%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 30/05/18 28/02/18 30/11/17 29/08/17 23/05/17 -
Price 0.10 0.125 0.11 0.12 0.125 0.125 0.15 -
P/RPS 0.81 1.07 0.62 0.68 0.69 0.68 1.22 -23.87%
P/EPS 6.42 30.49 5.82 9.73 3.88 4.69 28.52 -62.96%
EY 15.58 3.28 17.17 10.28 25.76 21.31 3.51 169.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.28 0.31 0.32 0.32 0.41 -28.07%

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