[OLYMPIA] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 60.4%
YoY- 19.91%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 21,896 20,499 21,269 20,747 5,603 15,748 17,530 15.96%
PBT -2,006 -3,007 -4,095 -2,020 -4,426 -3,684 -1,692 12.00%
Tax -100 0 -194 300 74 0 -48 63.04%
NP -2,106 -3,007 -4,289 -1,720 -4,352 -3,684 -1,740 13.55%
-
NP to SH -2,105 -3,026 -4,288 -1,722 -4,349 -3,683 -1,739 13.56%
-
Tax Rate - - - - - - - -
Total Cost 24,002 23,506 25,558 22,467 9,955 19,432 19,270 15.74%
-
Net Worth 358,201 358,201 358,201 368,435 368,435 368,435 378,669 -3.63%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 358,201 358,201 358,201 368,435 368,435 368,435 378,669 -3.63%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -9.62% -14.67% -20.17% -8.29% -77.67% -23.39% -9.93% -
ROE -0.59% -0.84% -1.20% -0.47% -1.18% -1.00% -0.46% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.14 2.00 2.08 2.03 0.55 1.54 1.71 16.11%
EPS -0.20 -0.30 -0.40 -0.20 -0.40 -0.40 -0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.36 0.36 0.36 0.37 -3.63%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.14 2.00 2.08 2.03 0.55 1.54 1.71 16.11%
EPS -0.20 -0.30 -0.40 -0.20 -0.40 -0.40 -0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.36 0.36 0.36 0.37 -3.63%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.07 0.065 0.075 0.085 0.095 0.105 0.10 -
P/RPS 3.27 3.25 3.61 4.19 17.35 6.82 5.84 -32.04%
P/EPS -34.03 -21.98 -17.90 -50.52 -22.36 -29.18 -58.85 -30.56%
EY -2.94 -4.55 -5.59 -1.98 -4.47 -3.43 -1.70 44.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.21 0.24 0.26 0.29 0.27 -18.11%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 30/08/22 25/05/22 25/02/22 24/11/21 24/08/21 25/05/21 -
Price 0.07 0.08 0.075 0.09 0.095 0.10 0.10 -
P/RPS 3.27 3.99 3.61 4.44 17.35 6.50 5.84 -32.04%
P/EPS -34.03 -27.06 -17.90 -53.49 -22.36 -27.79 -58.85 -30.56%
EY -2.94 -3.70 -5.59 -1.87 -4.47 -3.60 -1.70 44.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.21 0.25 0.26 0.28 0.27 -18.11%

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