[OLYMPIA] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 6.8%
YoY- 203.47%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 132,705 137,220 140,822 144,573 150,151 153,420 157,939 -10.91%
PBT 9,358 -22,488 -18,128 29,377 28,109 33,047 32,653 -56.36%
Tax -7,010 -6,137 -5,318 -9,018 -9,409 -6,573 -8,746 -13.65%
NP 2,348 -28,625 -23,446 20,359 18,700 26,474 23,907 -78.56%
-
NP to SH 2,805 -28,771 -23,322 20,678 19,361 26,964 23,972 -75.92%
-
Tax Rate 74.91% - - 30.70% 33.47% 19.89% 26.78% -
Total Cost 130,357 165,845 164,268 124,214 131,451 126,946 134,032 -1.82%
-
Net Worth 388,904 358,201 360,440 409,959 366,822 358,201 347,966 7.66%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 388,904 358,201 360,440 409,959 366,822 358,201 347,966 7.66%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.77% -20.86% -16.65% 14.08% 12.45% 17.26% 15.14% -
ROE 0.72% -8.03% -6.47% 5.04% 5.28% 7.53% 6.89% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.97 13.41 14.07 13.05 13.92 14.99 15.43 -10.88%
EPS 0.27 -2.81 -2.33 1.87 1.79 2.63 2.34 -76.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.35 0.36 0.37 0.34 0.35 0.34 7.66%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.28 12.69 13.03 13.37 13.89 14.19 14.61 -10.88%
EPS 0.26 -2.66 -2.16 1.91 1.79 2.49 2.22 -75.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.3314 0.3334 0.3792 0.3393 0.3314 0.3219 7.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.075 0.09 0.095 0.105 0.125 0.105 0.12 -
P/RPS 0.58 0.67 0.68 0.80 0.90 0.70 0.78 -17.84%
P/EPS 27.36 -3.20 -4.08 5.63 6.97 3.99 5.12 204.10%
EY 3.65 -31.24 -24.52 17.77 14.36 25.09 19.52 -67.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.26 0.28 0.37 0.30 0.35 -31.02%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 29/11/16 30/08/16 27/05/16 29/02/16 24/11/15 27/08/15 -
Price 0.095 0.075 0.09 0.10 0.105 0.125 0.095 -
P/RPS 0.73 0.56 0.64 0.77 0.75 0.83 0.62 11.44%
P/EPS 34.66 -2.67 -3.86 5.36 5.85 4.74 4.06 314.99%
EY 2.89 -37.48 -25.88 18.66 17.09 21.08 24.66 -75.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.25 0.27 0.31 0.36 0.28 -7.24%

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