[OLYMPIA] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 130.35%
YoY- 26.87%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Revenue 51,841 78,305 121,618 129,228 195,558 129,958 173,065 -14.83%
PBT -13,069 -37,526 729 20,533 23,270 -21,770 13,524 -
Tax 34 2,465 -1,466 -18 -7,314 -3,802 -3,793 -
NP -13,034 -35,061 -737 20,514 15,956 -25,573 9,730 -
-
NP to SH -13,028 -35,056 -884 20,565 16,209 -25,520 10,077 -
-
Tax Rate - - 201.10% 0.09% 31.43% - 28.05% -
Total Cost 64,875 113,366 122,355 108,713 179,602 155,531 163,334 -11.57%
-
Net Worth 368,435 378,669 409,372 409,372 399,138 358,201 337,732 1.16%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Net Worth 368,435 378,669 409,372 409,372 399,138 358,201 337,732 1.16%
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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
NP Margin -25.14% -44.78% -0.61% 15.87% 8.16% -19.68% 5.62% -
ROE -3.54% -9.26% -0.22% 5.02% 4.06% -7.12% 2.98% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
RPS 5.07 7.65 11.88 12.63 19.11 12.70 16.91 -14.82%
EPS -1.33 -3.47 -0.13 2.00 1.60 -2.40 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.40 0.40 0.39 0.35 0.33 1.16%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
RPS 4.83 7.29 11.32 12.03 18.21 12.10 16.11 -14.82%
EPS -1.21 -3.26 -0.08 1.91 1.51 -2.38 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.343 0.3526 0.3812 0.3812 0.3716 0.3335 0.3145 1.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/14 -
Price 0.095 0.09 0.105 0.11 0.135 0.09 0.135 -
P/RPS 1.88 1.18 0.88 0.87 0.71 0.71 0.80 12.05%
P/EPS -7.46 -2.63 -121.56 5.47 8.52 -3.61 13.71 -
EY -13.40 -38.06 -0.82 18.27 11.73 -27.71 7.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.26 0.28 0.35 0.26 0.41 -5.88%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 CAGR
Date 24/11/21 30/11/20 26/11/19 27/11/18 30/11/17 29/11/16 21/05/14 -
Price 0.095 0.085 0.10 0.10 0.125 0.075 0.13 -
P/RPS 1.88 1.11 0.84 0.79 0.65 0.59 0.77 12.62%
P/EPS -7.46 -2.48 -115.77 4.98 7.89 -3.01 13.20 -
EY -13.40 -40.30 -0.86 20.09 12.67 -33.25 7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.25 0.25 0.32 0.21 0.39 -5.25%

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