[OLYMPIA] YoY TTM Result on 30-Jun-2013 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -26.64%
YoY- -191.96%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 181,081 132,705 171,582 178,686 191,363 241,891 251,968 -4.30%
PBT 21,414 9,358 3,280 -73,145 -24,566 9,069 -5,135 -
Tax -8,288 -7,010 -5,282 -8,490 -4,835 -8,852 -10,417 -2.99%
NP 13,126 2,348 -2,002 -81,635 -29,401 217 -15,552 -
-
NP to SH 12,620 2,805 -1,410 -79,419 -27,202 -1,948 -12,755 -
-
Tax Rate 38.70% 74.91% 161.04% - - 97.61% - -
Total Cost 167,955 130,357 173,584 260,321 220,764 241,674 267,520 -6.01%
-
Net Worth 399,138 388,904 339,743 264,983 444,085 631,549 709,477 -7.37%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 399,138 388,904 339,743 264,983 444,085 631,549 709,477 -7.37%
NOSH 1,023,432 1,023,432 1,023,432 828,074 807,428 742,999 754,763 4.13%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.25% 1.77% -1.17% -45.69% -15.36% 0.09% -6.17% -
ROE 3.16% 0.72% -0.42% -29.97% -6.13% -0.31% -1.80% -
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.69 12.97 16.16 21.58 23.70 32.56 33.38 -8.10%
EPS 1.23 0.27 -0.13 -9.59 -3.37 -0.26 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.32 0.32 0.55 0.85 0.94 -11.05%
Adjusted Per Share Value based on latest NOSH - 828,074
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.86 12.36 15.98 16.64 17.82 22.52 23.46 -4.30%
EPS 1.18 0.26 -0.13 -7.39 -2.53 -0.18 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3716 0.3621 0.3163 0.2467 0.4135 0.588 0.6606 -7.37%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.12 0.075 0.18 0.135 0.19 0.31 0.22 -
P/RPS 0.68 0.58 1.11 0.63 0.80 0.95 0.66 0.39%
P/EPS 9.73 27.36 -135.54 -1.41 -5.64 -118.24 -13.02 -
EY 10.28 3.65 -0.74 -71.04 -17.73 -0.85 -7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.20 0.56 0.42 0.35 0.36 0.23 4.05%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 28/02/17 27/08/14 28/08/13 30/08/12 24/08/11 27/08/10 -
Price 0.12 0.095 0.21 0.115 0.19 0.25 0.22 -
P/RPS 0.68 0.73 1.30 0.53 0.80 0.77 0.66 0.39%
P/EPS 9.73 34.66 -158.13 -1.20 -5.64 -95.35 -13.02 -
EY 10.28 2.89 -0.63 -83.40 -17.73 -1.05 -7.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.25 0.66 0.36 0.35 0.29 0.23 4.05%

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