[OLYMPIA] YoY Quarter Result on 31-Mar-2013 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 90.61%
YoY- -13216.67%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 28,289 30,118 46,640 49,017 51,736 81,846 71,203 -11.57%
PBT -669 -7,281 10,495 -2,977 388 5,768 -38,987 -41.81%
Tax -214 476 -2,073 -703 -872 -1,907 -2,198 -26.67%
NP -883 -6,805 8,422 -3,680 -484 3,861 -41,185 -40.06%
-
NP to SH -793 -6,641 8,609 -3,196 -24 2,054 -41,512 -40.97%
-
Tax Rate - - 19.75% - 224.74% 33.06% - -
Total Cost 29,172 36,923 38,218 52,697 52,220 77,985 112,388 -16.44%
-
Net Worth 399,138 358,201 337,732 375,529 611,951 588,813 686,834 -6.97%
Dividend
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 399,138 358,201 337,732 375,529 611,951 588,813 686,834 -6.97%
NOSH 1,023,432 1,023,432 1,023,432 798,999 805,200 684,666 754,763 4.13%
Ratio Analysis
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -3.12% -22.59% 18.06% -7.51% -0.94% 4.72% -57.84% -
ROE -0.20% -1.85% 2.55% -0.85% 0.00% 0.35% -6.04% -
Per Share
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.76 2.94 4.56 6.13 6.43 11.95 9.43 -15.09%
EPS -0.10 -0.80 0.80 -0.40 0.00 0.30 -5.50 -41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.35 0.33 0.47 0.76 0.86 0.91 -10.67%
Adjusted Per Share Value based on latest NOSH - 798,999
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.63 2.80 4.34 4.56 4.82 7.62 6.63 -11.58%
EPS -0.07 -0.62 0.80 -0.30 0.00 0.19 -3.87 -41.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3335 0.3145 0.3497 0.5698 0.5482 0.6395 -6.97%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 29/09/17 30/09/16 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.135 0.09 0.135 0.13 0.23 0.41 0.22 -
P/RPS 4.88 3.06 2.96 2.12 3.58 3.43 2.33 10.34%
P/EPS -174.23 -13.87 16.05 -32.50 -7,716.50 136.67 -4.00 65.32%
EY -0.57 -7.21 6.23 -3.08 -0.01 0.73 -25.00 -39.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.26 0.41 0.28 0.30 0.48 0.24 5.15%
Price Multiplier on Announcement Date
30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/11/17 29/11/16 21/05/14 29/05/13 23/05/12 26/05/11 21/05/10 -
Price 0.125 0.075 0.13 0.165 0.19 0.31 0.25 -
P/RPS 4.52 2.55 2.85 2.69 2.96 2.59 2.65 7.37%
P/EPS -161.32 -11.56 15.45 -41.25 -6,374.50 103.33 -4.55 60.85%
EY -0.62 -8.65 6.47 -2.42 -0.02 0.97 -22.00 -37.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.21 0.39 0.35 0.25 0.36 0.27 2.28%

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