[OLYMPIA] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -55.17%
YoY- -184.02%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 CAGR
Revenue 91,214 96,921 146,669 97,469 129,799 137,523 145,901 -6.06%
PBT 547 15,400 17,453 -16,328 10,143 -54,232 -23,423 -
Tax -1,100 -14 -5,486 -2,852 -2,845 -4,737 -486 11.50%
NP -553 15,386 11,967 -19,180 7,298 -58,969 -23,909 -39.46%
-
NP to SH -663 15,424 12,157 -19,140 7,558 -57,061 -21,550 -37.11%
-
Tax Rate 201.10% 0.09% 31.43% - 28.05% - - -
Total Cost 91,767 81,535 134,702 116,649 122,501 196,492 169,810 -7.87%
-
Net Worth 409,372 409,372 399,138 358,201 337,732 352,877 584,928 -4.64%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 409,372 409,372 399,138 358,201 337,732 352,877 584,928 -4.64%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 750,802 769,642 3.87%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -0.61% 15.87% 8.16% -19.68% 5.62% -42.88% -16.39% -
ROE -0.16% 3.77% 3.05% -5.34% 2.24% -16.17% -3.68% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.91 9.47 14.33 9.52 12.68 18.32 18.96 -9.57%
EPS -0.10 1.50 1.20 -1.80 0.70 -7.60 -2.80 -35.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.40 0.39 0.35 0.33 0.47 0.76 -8.19%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 CAGR
RPS 8.49 9.02 13.66 9.08 12.09 12.80 13.58 -6.06%
EPS -0.06 1.44 1.13 -1.78 0.70 -5.31 -2.01 -37.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3812 0.3812 0.3716 0.3335 0.3145 0.3286 0.5446 -4.64%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 31/03/14 29/03/13 30/03/12 -
Price 0.105 0.11 0.135 0.09 0.135 0.13 0.23 -
P/RPS 1.18 1.16 0.94 0.95 1.06 0.71 1.21 -0.33%
P/EPS -162.08 7.30 11.36 -4.81 18.28 -1.71 -8.21 48.80%
EY -0.62 13.70 8.80 -20.78 5.47 -58.46 -12.17 -32.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.35 0.26 0.41 0.28 0.30 -1.88%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 CAGR
Date 26/11/19 27/11/18 30/11/17 29/11/16 21/05/14 29/05/13 23/05/12 -
Price 0.10 0.10 0.125 0.075 0.13 0.165 0.19 -
P/RPS 1.12 1.06 0.87 0.79 1.03 0.90 1.00 1.52%
P/EPS -154.36 6.64 10.52 -4.01 17.60 -2.17 -6.79 51.63%
EY -0.65 15.07 9.50 -24.94 5.68 -46.06 -14.74 -34.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.32 0.21 0.39 0.35 0.25 0.00%

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