[OLYMPIA] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 16.77%
YoY- 6.54%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 89,679 89,170 86,396 84,411 68,118 63,367 59,628 31.36%
PBT -13,441 -10,968 -13,566 -11,128 -13,548 -14,225 -11,822 8.95%
Tax 893 893 699 6 180 180 326 96.13%
NP -12,548 -10,075 -12,867 -11,122 -13,368 -14,045 -11,496 6.02%
-
NP to SH -12,874 -10,421 -13,213 -11,141 -13,385 -14,042 -11,493 7.88%
-
Tax Rate - - - - - - - -
Total Cost 102,227 99,245 99,263 95,533 81,486 77,412 71,124 27.44%
-
Net Worth 347,966 347,966 347,966 358,201 358,201 358,201 368,435 -3.74%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 347,966 347,966 347,966 358,201 358,201 358,201 368,435 -3.74%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -13.99% -11.30% -14.89% -13.18% -19.62% -22.16% -19.28% -
ROE -3.70% -2.99% -3.80% -3.11% -3.74% -3.92% -3.12% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.76 8.71 8.44 8.25 6.66 6.19 5.83 31.28%
EPS -1.26 -1.02 -1.29 -1.09 -1.31 -1.37 -1.12 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.35 0.35 0.35 0.36 -3.74%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.76 8.71 8.44 8.25 6.66 6.19 5.83 31.28%
EPS -1.26 -1.02 -1.29 -1.09 -1.31 -1.37 -1.12 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.34 0.34 0.35 0.35 0.35 0.36 -3.74%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.08 0.08 0.075 0.07 0.065 0.075 0.085 -
P/RPS 0.91 0.92 0.89 0.85 0.98 1.21 1.46 -27.09%
P/EPS -6.36 -7.86 -5.81 -6.43 -4.97 -5.47 -7.57 -10.99%
EY -15.72 -12.73 -17.21 -15.55 -20.12 -18.29 -13.21 12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.22 0.20 0.19 0.21 0.24 0.00%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 25/05/23 24/02/23 23/11/22 30/08/22 25/05/22 25/02/22 -
Price 0.075 0.075 0.08 0.07 0.08 0.075 0.09 -
P/RPS 0.86 0.86 0.95 0.85 1.20 1.21 1.54 -32.25%
P/EPS -5.96 -7.37 -6.20 -6.43 -6.12 -5.47 -8.01 -17.93%
EY -16.77 -13.58 -16.14 -15.55 -16.35 -18.29 -12.48 21.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.24 0.20 0.23 0.21 0.25 -8.19%

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