[OLYMPIA] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -282.94%
YoY- -324.29%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 92,533 95,964 120,077 125,018 125,073 130,101 129,571 -20.05%
PBT -47,252 -45,709 -21,809 -18,560 2,409 15,004 12,387 -
Tax -1,141 -478 -3,555 -4,090 -8,051 -9,471 -7,530 -71.47%
NP -48,393 -46,187 -25,364 -22,650 -5,642 5,533 4,857 -
-
NP to SH -48,383 -46,289 -25,467 -22,754 -5,942 4,987 4,405 -
-
Tax Rate - - - - 334.21% 63.12% 60.79% -
Total Cost 140,926 142,151 145,441 147,668 130,715 124,568 124,714 8.46%
-
Net Worth 378,669 378,669 399,138 419,607 409,372 409,372 409,372 -5.05%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 378,669 378,669 399,138 419,607 409,372 409,372 409,372 -5.05%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -52.30% -48.13% -21.12% -18.12% -4.51% 4.25% 3.75% -
ROE -12.78% -12.22% -6.38% -5.42% -1.45% 1.22% 1.08% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.04 9.38 11.73 12.22 12.22 12.71 12.66 -20.06%
EPS -4.73 -4.52 -2.49 -2.22 -0.58 0.49 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.39 0.41 0.40 0.40 0.40 -5.05%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.62 8.94 11.18 11.64 11.65 12.11 12.06 -20.00%
EPS -4.50 -4.31 -2.37 -2.12 -0.55 0.46 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.3716 0.3907 0.3812 0.3812 0.3812 -5.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.09 0.09 0.065 0.11 0.105 0.125 0.11 -
P/RPS 1.00 0.96 0.55 0.90 0.86 0.98 0.87 9.70%
P/EPS -1.90 -1.99 -2.61 -4.95 -18.08 25.65 25.56 -
EY -52.53 -50.25 -38.28 -20.21 -5.53 3.90 3.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.17 0.27 0.26 0.31 0.28 -9.74%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 29/06/20 28/02/20 26/11/19 26/08/19 29/05/19 -
Price 0.085 0.10 0.09 0.09 0.10 0.11 0.12 -
P/RPS 0.94 1.07 0.77 0.74 0.82 0.87 0.95 -0.70%
P/EPS -1.80 -2.21 -3.62 -4.05 -17.22 22.57 27.88 -
EY -55.62 -45.23 -27.65 -24.70 -5.81 4.43 3.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.27 0.23 0.22 0.25 0.28 0.30 -16.19%

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