[OLYMPIA] YoY Quarter Result on 30-Sep-2013 [#1]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 84.63%
YoY- 82.68%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 31,693 38,882 44,460 41,358 43,340 46,680 46,431 -5.70%
PBT -151 -1,290 -2,558 -2,989 -18,332 -32,141 -1,501 -29.74%
Tax -450 -1,816 -2,207 -292 -1,962 597 -308 6.00%
NP -601 -3,106 -4,765 -3,281 -20,294 -31,544 -1,809 -15.58%
-
NP to SH -746 -3,324 -4,641 -3,436 -19,835 -29,578 -1,161 -6.57%
-
Tax Rate - - - - - - - -
Total Cost 32,294 41,988 49,225 44,639 63,634 78,224 48,240 -5.98%
-
Net Worth 378,669 378,669 317,263 327,498 396,699 599,343 522,449 -4.82%
Dividend
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 378,669 378,669 317,263 327,498 396,699 599,343 522,449 -4.82%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 762,884 778,368 580,499 9.10%
Ratio Analysis
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.90% -7.99% -10.72% -7.93% -46.83% -67.57% -3.90% -
ROE -0.20% -0.88% -1.46% -1.05% -5.00% -4.94% -0.22% -
Per Share
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.10 3.80 4.34 4.04 5.68 6.00 8.00 -13.56%
EPS -0.10 -0.30 -0.45 -0.30 -2.60 -3.80 -0.20 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.31 0.32 0.52 0.77 0.90 -12.77%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.95 3.62 4.14 3.85 4.04 4.35 4.32 -5.69%
EPS -0.07 -0.31 -0.43 -0.32 -1.85 -2.75 -0.11 -6.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3526 0.2954 0.3049 0.3694 0.558 0.4865 -4.82%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 31/03/17 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.145 0.105 0.135 0.125 0.19 0.22 0.22 -
P/RPS 4.68 2.76 3.11 3.09 3.34 3.67 2.75 8.51%
P/EPS -198.92 -32.33 -29.77 -37.23 -7.31 -5.79 -110.00 9.53%
EY -0.50 -3.09 -3.36 -2.69 -13.68 -17.27 -0.91 -8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.28 0.44 0.39 0.37 0.29 0.24 7.75%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/05/17 27/05/16 27/05/15 28/11/13 30/11/12 25/11/11 23/11/10 -
Price 0.15 0.10 0.13 0.125 0.17 0.25 0.22 -
P/RPS 4.84 2.63 2.99 3.09 2.99 4.17 2.75 9.08%
P/EPS -205.78 -30.79 -28.67 -37.23 -6.54 -6.58 -110.00 10.10%
EY -0.49 -3.25 -3.49 -2.69 -15.29 -15.20 -0.91 -9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.27 0.42 0.39 0.33 0.32 0.24 8.58%

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