[OLYMPIA] QoQ Cumulative Quarter Result on 30-Sep-2015

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- -24.94%
YoY- 1716.75%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 71,105 38,882 227,406 191,659 80,434 44,460 171,580 -44.44%
PBT -8,949 -1,290 23,554 29,732 37,288 -2,558 2,868 -
Tax -3,262 -1,816 -11,080 -7,452 -7,353 -2,207 -4,869 -23.45%
NP -12,211 -3,106 12,474 22,280 29,935 -4,765 -2,001 234.30%
-
NP to SH -12,335 -3,324 13,070 22,780 30,348 -4,641 -1,409 325.33%
-
Tax Rate - - 47.04% 25.06% 19.72% - 169.77% -
Total Cost 83,316 41,988 214,932 169,379 50,499 49,225 173,581 -38.72%
-
Net Worth 368,435 378,669 347,966 358,201 385,636 317,263 317,263 10.49%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 368,435 378,669 347,966 358,201 385,636 317,263 317,263 10.49%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,042,260 1,023,432 1,023,432 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -17.17% -7.99% 5.49% 11.62% 37.22% -10.72% -1.17% -
ROE -3.35% -0.88% 3.76% 6.36% 7.87% -1.46% -0.44% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.95 3.80 22.22 18.73 7.72 4.34 16.77 -44.44%
EPS -1.20 -0.30 1.30 2.20 3.00 -0.50 -0.10 424.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.34 0.35 0.37 0.31 0.31 10.49%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.95 3.80 22.22 18.73 7.86 4.34 16.77 -44.44%
EPS -1.20 -0.30 1.30 2.20 2.97 -0.50 -0.10 424.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.34 0.35 0.3768 0.31 0.31 10.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.095 0.105 0.125 0.105 0.12 0.135 0.135 -
P/RPS 1.37 2.76 0.56 0.56 1.55 3.11 0.81 42.00%
P/EPS -7.88 -32.33 9.79 4.72 4.12 -29.77 -98.06 -81.40%
EY -12.69 -3.09 10.22 21.20 24.26 -3.36 -1.02 437.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.37 0.30 0.32 0.44 0.44 -29.60%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 27/05/16 29/02/16 24/11/15 27/08/15 27/05/15 27/02/15 -
Price 0.09 0.10 0.105 0.125 0.095 0.13 0.14 -
P/RPS 1.30 2.63 0.47 0.67 1.23 2.99 0.84 33.83%
P/EPS -7.47 -30.79 8.22 5.62 3.26 -28.67 -101.69 -82.48%
EY -13.39 -3.25 12.16 17.81 30.65 -3.49 -0.98 472.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.31 0.36 0.26 0.42 0.45 -32.44%

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