[OLYMPIA] YoY Annual (Unaudited) Result on 30-Jun-2013 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
YoY- -171.87%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 175,860 128,951 171,580 178,686 190,902 226,900 251,967 -4.67%
PBT 21,822 9,260 3,281 -73,146 -27,015 9,057 -5,135 -
Tax -8,632 -7,076 -5,282 -8,304 -4,403 -13,049 -10,417 -2.47%
NP 13,190 2,184 -2,001 -81,450 -31,418 -3,992 -15,552 -
-
NP to SH 12,682 2,641 -1,409 -79,234 -29,144 -5,970 -12,755 -
-
Tax Rate 39.56% 76.41% 160.99% - - 144.08% - -
Total Cost 162,670 126,767 173,581 260,136 222,320 230,892 267,519 -6.40%
-
Net Worth 399,138 388,904 326,293 259,327 427,460 634,312 714,695 -7.46%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 399,138 388,904 326,293 259,327 427,460 634,312 714,695 -7.46%
NOSH 1,023,432 1,023,432 1,019,666 810,397 777,199 746,249 760,314 4.03%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.50% 1.69% -1.17% -45.58% -16.46% -1.76% -6.17% -
ROE 3.18% 0.68% -0.43% -30.55% -6.82% -0.94% -1.78% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.18 12.60 16.83 22.05 24.56 30.41 33.14 -8.37%
EPS 1.30 0.20 -0.10 -9.70 -3.80 -0.80 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.32 0.32 0.55 0.85 0.94 -11.05%
Adjusted Per Share Value based on latest NOSH - 828,074
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.37 12.01 15.98 16.64 17.77 21.13 23.46 -4.67%
EPS 1.18 0.25 -0.13 -7.38 -2.71 -0.56 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3621 0.3038 0.2415 0.398 0.5906 0.6655 -7.46%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.12 0.075 0.18 0.135 0.19 0.31 0.22 -
P/RPS 0.70 0.60 1.07 0.61 0.77 1.02 0.66 0.78%
P/EPS 9.68 29.06 -130.26 -1.38 -5.07 -38.75 -13.11 -
EY 10.33 3.44 -0.77 -72.42 -19.74 -2.58 -7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.20 0.56 0.42 0.35 0.36 0.23 4.05%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 28/02/17 27/08/14 28/08/13 30/08/12 24/08/11 27/08/10 -
Price 0.12 0.095 0.21 0.115 0.19 0.25 0.22 -
P/RPS 0.70 0.75 1.25 0.52 0.77 0.82 0.66 0.78%
P/EPS 9.68 36.81 -151.97 -1.18 -5.07 -31.25 -13.11 -
EY 10.33 2.72 -0.66 -85.02 -19.74 -3.20 -7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.66 0.36 0.35 0.29 0.23 4.05%

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