[OLYMPIA] YoY TTM Result on 30-Sep-2017 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 20.88%
YoY- 214.56%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Revenue 92,533 125,073 126,112 184,915 137,220 170,962 182,985 -8.68%
PBT -47,252 2,409 19,769 42,494 -22,488 -8,770 -55,375 -2.09%
Tax -1,141 -8,051 -2,888 -10,121 -6,137 -6,598 -9,086 -24.14%
NP -48,393 -5,642 16,881 32,373 -28,625 -15,368 -64,461 -3.74%
-
NP to SH -48,383 -5,942 15,949 32,959 -28,771 -14,800 -62,713 -3.39%
-
Tax Rate - 334.21% 14.61% 23.82% - - - -
Total Cost 140,926 130,715 109,231 152,542 165,845 186,330 247,446 -7.22%
-
Net Worth 378,669 409,372 409,372 399,138 358,201 337,732 375,529 0.11%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Net Worth 378,669 409,372 409,372 399,138 358,201 337,732 375,529 0.11%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 798,999 3.35%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
NP Margin -52.30% -4.51% 13.39% 17.51% -20.86% -8.99% -35.23% -
ROE -12.78% -1.45% 3.90% 8.26% -8.03% -4.38% -16.70% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
RPS 9.04 12.22 12.32 18.07 13.41 16.70 22.90 -11.64%
EPS -4.73 -0.58 1.56 3.22 -2.81 -1.45 -7.85 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.40 0.40 0.39 0.35 0.33 0.47 -3.13%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
RPS 8.62 11.65 11.74 17.22 12.78 15.92 17.04 -8.67%
EPS -4.50 -0.55 1.49 3.07 -2.68 -1.38 -5.84 -3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3812 0.3812 0.3716 0.3335 0.3145 0.3497 0.11%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 31/03/14 29/03/13 -
Price 0.09 0.105 0.11 0.135 0.09 0.135 0.13 -
P/RPS 1.00 0.86 0.89 0.75 0.67 0.81 0.57 7.77%
P/EPS -1.90 -18.08 7.06 4.19 -3.20 -9.34 -1.66 1.81%
EY -52.53 -5.53 14.17 23.86 -31.24 -10.71 -60.38 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.28 0.35 0.26 0.41 0.28 -2.03%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 CAGR
Date 30/11/20 26/11/19 27/11/18 30/11/17 29/11/16 21/05/14 29/05/13 -
Price 0.085 0.10 0.10 0.125 0.075 0.13 0.165 -
P/RPS 0.94 0.82 0.81 0.69 0.56 0.78 0.72 3.61%
P/EPS -1.80 -17.22 6.42 3.88 -2.67 -8.99 -2.10 -2.03%
EY -55.62 -5.81 15.58 25.76 -37.48 -11.12 -47.57 2.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.25 0.25 0.32 0.21 0.39 0.35 -5.43%

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