[OLYMPIA] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 60.4%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 21,052 22,732 20,747 15,571 33,804 33,859 29,191 -5.29%
PBT -3,614 -4,458 -2,020 -2,379 -19,107 1,862 4,369 -
Tax -340 993 300 228 -2,990 -6,951 -3,146 -30.97%
NP -3,954 -3,465 -1,720 -2,151 -22,097 -5,089 1,223 -
-
NP to SH -3,948 -3,794 -1,722 -2,150 -22,091 -5,279 525 -
-
Tax Rate - - - - - 373.31% 72.01% -
Total Cost 25,006 26,197 22,467 17,722 55,901 38,948 27,968 -1.84%
-
Net Worth 337,732 347,966 368,435 378,669 419,607 399,138 399,138 -2.74%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 337,732 347,966 368,435 378,669 419,607 399,138 399,138 -2.74%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -18.78% -15.24% -8.29% -13.81% -65.37% -15.03% 4.19% -
ROE -1.17% -1.09% -0.47% -0.57% -5.26% -1.32% 0.13% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.06 2.22 2.03 1.52 3.30 3.31 2.85 -5.26%
EPS -0.40 -0.40 -0.20 -0.20 -2.20 -0.50 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.34 0.36 0.37 0.41 0.39 0.39 -2.74%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1.96 2.12 1.93 1.45 3.15 3.15 2.72 -5.31%
EPS -0.37 -0.35 -0.16 -0.20 -2.06 -0.49 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3145 0.324 0.343 0.3526 0.3907 0.3716 0.3716 -2.74%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.08 0.075 0.085 0.09 0.11 0.095 0.12 -
P/RPS 3.89 3.38 4.19 5.92 3.33 2.87 4.21 -1.30%
P/EPS -20.74 -20.23 -50.52 -42.84 -5.10 -18.42 233.93 -
EY -4.82 -4.94 -1.98 -2.33 -19.62 -5.43 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.22 0.24 0.24 0.27 0.24 0.31 -4.17%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 25/02/22 29/03/21 28/02/20 28/02/19 28/02/18 -
Price 0.08 0.08 0.09 0.10 0.09 0.11 0.12 -
P/RPS 3.89 3.60 4.44 6.57 2.72 3.32 4.21 -1.30%
P/EPS -20.74 -21.58 -53.49 -47.60 -4.17 -21.33 233.93 -
EY -4.82 -4.63 -1.87 -2.10 -23.98 -4.69 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.27 0.22 0.28 0.31 -4.17%

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