[OLYMPIA] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 44.37%
YoY- 76.4%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 126,112 184,915 137,220 170,962 182,985 211,971 251,560 -8.78%
PBT 19,769 42,494 -22,488 -8,770 -55,375 -16,648 36,979 -8.00%
Tax -2,888 -10,121 -6,137 -6,598 -9,086 -7,097 -8,610 -13.54%
NP 16,881 32,373 -28,625 -15,368 -64,461 -23,745 28,369 -6.68%
-
NP to SH 15,949 32,959 -28,771 -14,800 -62,713 -21,986 26,807 -6.68%
-
Tax Rate 14.61% 23.82% - - - - 23.28% -
Total Cost 109,231 152,542 165,845 186,330 247,446 235,716 223,191 -9.07%
-
Net Worth 409,372 399,138 358,201 337,732 375,529 0 588,813 -4.72%
Dividend
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 409,372 399,138 358,201 337,732 375,529 0 588,813 -4.72%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 798,999 805,200 684,666 5.50%
Ratio Analysis
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 13.39% 17.51% -20.86% -8.99% -35.23% -11.20% 11.28% -
ROE 3.90% 8.26% -8.03% -4.38% -16.70% 0.00% 4.55% -
Per Share
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.32 18.07 13.41 16.70 22.90 26.33 36.74 -13.54%
EPS 1.56 3.22 -2.81 -1.45 -7.85 -2.73 3.92 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.39 0.35 0.33 0.47 0.00 0.86 -9.69%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 11.74 17.22 12.78 15.92 17.04 19.74 23.42 -8.78%
EPS 1.49 3.07 -2.68 -1.38 -5.84 -2.05 2.50 -6.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3812 0.3716 0.3335 0.3145 0.3497 0.00 0.5482 -4.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 28/09/18 29/09/17 30/09/16 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.11 0.135 0.09 0.135 0.13 0.23 0.41 -
P/RPS 0.89 0.75 0.67 0.81 0.57 0.87 1.12 -3.01%
P/EPS 7.06 4.19 -3.20 -9.34 -1.66 -8.42 10.47 -5.11%
EY 14.17 23.86 -31.24 -10.71 -60.38 -11.87 9.55 5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.26 0.41 0.28 0.00 0.48 -6.92%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 27/11/18 30/11/17 29/11/16 21/05/14 29/05/13 23/05/12 26/05/11 -
Price 0.10 0.125 0.075 0.13 0.165 0.19 0.31 -
P/RPS 0.81 0.69 0.56 0.78 0.72 0.72 0.84 -0.48%
P/EPS 6.42 3.88 -2.67 -8.99 -2.10 -6.96 7.92 -2.75%
EY 15.58 25.76 -37.48 -11.12 -47.57 -14.37 12.63 2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.21 0.39 0.35 0.00 0.36 -4.74%

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