[OLYMPIA] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 54.71%
YoY- 65.11%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 90,076 96,172 85,076 70,120 110,756 130,520 135,356 -6.55%
PBT -19,104 -5,988 -16,380 -6,768 -8,476 4,520 24,020 -
Tax -140 0 -776 -192 -1,488 -3,628 -280 -10.90%
NP -19,244 -5,988 -17,156 -6,960 -9,964 892 23,740 -
-
NP to SH -19,248 -5,984 -17,152 -6,956 -9,960 892 23,852 -
-
Tax Rate - - - - - 80.27% 1.17% -
Total Cost 109,320 102,160 102,232 77,080 120,720 129,628 111,616 -0.34%
-
Net Worth 327,498 347,966 358,201 378,669 399,138 409,372 399,138 -3.24%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 327,498 347,966 358,201 378,669 399,138 409,372 399,138 -3.24%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -21.36% -6.23% -20.17% -9.93% -9.00% 0.68% 17.54% -
ROE -5.88% -1.72% -4.79% -1.84% -2.50% 0.22% 5.98% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.80 9.40 8.31 6.85 10.82 12.75 13.23 -6.56%
EPS -2.00 -0.40 -1.60 -0.80 -0.80 0.00 2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.34 0.35 0.37 0.39 0.40 0.39 -3.24%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.39 8.95 7.92 6.53 10.31 12.15 12.60 -6.54%
EPS -1.79 -0.56 -1.60 -0.65 -0.93 0.08 2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3049 0.324 0.3335 0.3526 0.3716 0.3812 0.3716 -3.24%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.08 0.08 0.075 0.10 0.065 0.11 0.11 -
P/RPS 0.91 0.85 0.90 1.46 0.60 0.86 0.83 1.54%
P/EPS -4.25 -13.68 -4.48 -14.71 -6.68 126.21 4.72 -
EY -23.51 -7.31 -22.35 -6.80 -14.97 0.79 21.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.21 0.27 0.17 0.28 0.28 -1.86%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 25/05/23 25/05/22 25/05/21 29/06/20 29/05/19 30/05/18 -
Price 0.075 0.075 0.075 0.10 0.09 0.12 0.11 -
P/RPS 0.85 0.80 0.90 1.46 0.83 0.94 0.83 0.39%
P/EPS -3.99 -12.83 -4.48 -14.71 -9.25 137.68 4.72 -
EY -25.08 -7.80 -22.35 -6.80 -10.81 0.73 21.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.21 0.27 0.23 0.30 0.28 -3.22%

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