[OLYMPIA] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 4.32%
YoY- 380.2%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Revenue 74,300 125,018 125,020 175,860 128,951 171,580 178,686 -11.02%
PBT -30,524 -18,569 16,213 21,822 9,260 3,281 -73,146 -10.98%
Tax 2,077 -4,090 -6,982 -8,632 -7,076 -5,282 -8,304 -
NP -28,447 -22,659 9,231 13,190 2,184 -2,001 -81,450 -13.07%
-
NP to SH -28,442 -22,763 8,942 12,682 2,641 -1,409 -79,234 -12.75%
-
Tax Rate - - 43.06% 39.56% 76.41% 160.99% - -
Total Cost 102,747 147,677 115,789 162,670 126,767 173,581 260,136 -11.63%
-
Net Worth 378,669 419,607 399,138 399,138 388,904 326,293 259,327 5.17%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Net Worth 378,669 419,607 399,138 399,138 388,904 326,293 259,327 5.17%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,019,666 810,397 3.15%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
NP Margin -38.29% -18.12% 7.38% 7.50% 1.69% -1.17% -45.58% -
ROE -7.51% -5.42% 2.24% 3.18% 0.68% -0.43% -30.55% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 7.26 12.22 12.22 17.18 12.60 16.83 22.05 -13.75%
EPS -2.80 -2.20 0.90 1.30 0.20 -0.10 -9.70 -15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.41 0.39 0.39 0.38 0.32 0.32 1.95%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
RPS 6.92 11.64 11.64 16.37 12.01 15.98 16.64 -11.02%
EPS -2.65 -2.12 0.83 1.18 0.25 -0.13 -7.38 -12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3907 0.3716 0.3716 0.3621 0.3038 0.2415 5.16%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 -
Price 0.09 0.11 0.095 0.12 0.075 0.18 0.135 -
P/RPS 1.24 0.90 0.78 0.70 0.60 1.07 0.61 9.90%
P/EPS -3.24 -4.95 10.87 9.68 29.06 -130.26 -1.38 12.03%
EY -30.88 -20.22 9.20 10.33 3.44 -0.77 -72.42 -10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.24 0.31 0.20 0.56 0.42 -7.18%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 CAGR
Date 29/03/21 28/02/20 28/02/19 28/02/18 28/02/17 27/08/14 28/08/13 -
Price 0.10 0.09 0.11 0.12 0.095 0.21 0.115 -
P/RPS 1.38 0.74 0.90 0.70 0.75 1.25 0.52 13.87%
P/EPS -3.60 -4.05 12.59 9.68 36.81 -151.97 -1.18 16.01%
EY -27.79 -24.71 7.94 10.33 2.72 -0.66 -85.02 -13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.28 0.31 0.25 0.66 0.36 -3.75%

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