[OLYMPIA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -196.73%
YoY- -35.03%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 150,151 153,420 157,939 163,748 165,928 168,463 171,582 -8.48%
PBT 28,109 33,047 32,653 -14,056 -1,003 2,954 3,280 317.13%
Tax -9,409 -6,573 -8,746 -6,037 -5,903 -5,868 -5,282 46.79%
NP 18,700 26,474 23,907 -20,093 -6,906 -2,914 -2,002 -
-
NP to SH 19,361 26,964 23,972 -19,985 -6,735 -2,158 -1,410 -
-
Tax Rate 33.47% 19.89% 26.78% - - 198.65% 161.04% -
Total Cost 131,451 126,946 134,032 183,841 172,834 171,377 173,584 -16.87%
-
Net Worth 366,822 358,201 347,966 317,263 317,263 327,498 339,743 5.23%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 366,822 358,201 347,966 317,263 317,263 327,498 339,743 5.23%
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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 12.45% 17.26% 15.14% -12.27% -4.16% -1.73% -1.17% -
ROE 5.28% 7.53% 6.89% -6.30% -2.12% -0.66% -0.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.92 14.99 15.43 16.00 16.21 16.46 16.16 -9.44%
EPS 1.79 2.63 2.34 -1.95 -0.66 -0.21 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.35 0.34 0.31 0.31 0.32 0.32 4.11%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.98 14.28 14.71 15.25 15.45 15.69 15.98 -8.50%
EPS 1.80 2.51 2.23 -1.86 -0.63 -0.20 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3415 0.3335 0.324 0.2954 0.2954 0.3049 0.3163 5.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.125 0.105 0.12 0.135 0.135 0.20 0.18 -
P/RPS 0.90 0.70 0.78 0.84 0.83 1.22 1.11 -13.01%
P/EPS 6.97 3.99 5.12 -6.91 -20.51 -94.85 -135.54 -
EY 14.36 25.09 19.52 -14.46 -4.87 -1.05 -0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.35 0.44 0.44 0.63 0.56 -24.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 27/08/15 27/05/15 27/02/15 25/11/14 27/08/14 -
Price 0.105 0.125 0.095 0.13 0.14 0.16 0.21 -
P/RPS 0.75 0.83 0.62 0.81 0.86 0.97 1.30 -30.62%
P/EPS 5.85 4.74 4.06 -6.66 -21.27 -75.88 -158.13 -
EY 17.09 21.08 24.66 -15.02 -4.70 -1.32 -0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.28 0.42 0.45 0.50 0.66 -39.49%

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