[OLYMPIA] YoY Quarter Result on 31-Dec-2012 [#2]

Stock
[OLYMPIA] OLYMPIA INDUSTRIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -71.57%
YoY- -522.63%
Quarter Report
Latest QR
Upcoming QR
OLYMPIA's Result
OLYMPIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 32,223 35,974 41,801 45,166 47,485 47,544 54,972 -7.88%
PBT -7,659 39,846 2,637 -32,923 8,330 -1,973 -3,694 11.86%
Tax -1,446 -5,146 -480 -2,072 -211 -26 -1,247 2.30%
NP -9,105 34,700 2,157 -34,995 8,119 -1,999 -4,941 9.85%
-
NP to SH -9,011 34,989 2,385 -34,030 8,052 -2,405 -3,604 15.13%
-
Tax Rate - 12.91% 18.20% - 2.53% - - -
Total Cost 41,328 1,274 39,644 80,161 39,366 49,543 59,913 -5.55%
-
Net Worth 368,435 347,966 327,498 393,235 628,055 713,483 670,344 -8.79%
Dividend
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 368,435 347,966 327,498 393,235 628,055 713,483 670,344 -8.79%
NOSH 1,023,432 1,023,432 1,023,432 756,222 805,200 801,666 720,800 5.54%
Ratio Analysis
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -28.26% 96.46% 5.16% -77.48% 17.10% -4.20% -8.99% -
ROE -2.45% 10.06% 0.73% -8.65% 1.28% -0.34% -0.54% -
Per Share
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.15 3.52 4.08 5.97 5.90 5.93 7.63 -12.72%
EPS -0.90 3.40 0.20 -4.50 1.00 -0.30 -0.50 9.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.32 0.52 0.78 0.89 0.93 -13.58%
Adjusted Per Share Value based on latest NOSH - 756,222
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 3.15 3.52 4.08 4.41 4.64 4.65 5.37 -7.87%
EPS -0.90 3.40 0.20 -3.33 0.79 -0.23 -0.35 15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.32 0.3842 0.6137 0.6971 0.655 -8.79%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/06/16 30/06/15 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.095 0.12 0.12 0.16 0.25 0.28 0.22 -
P/RPS 3.02 3.41 2.94 2.68 4.24 4.72 2.88 0.73%
P/EPS -10.79 3.51 51.49 -3.56 25.00 -93.33 -44.00 -19.44%
EY -9.27 28.49 1.94 -28.13 4.00 -1.07 -2.27 24.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.38 0.31 0.32 0.31 0.24 1.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 30/08/16 27/08/15 25/02/14 28/02/13 28/02/12 23/02/11 03/02/10 -
Price 0.09 0.095 0.125 0.135 0.25 0.43 0.23 -
P/RPS 2.86 2.70 3.06 2.26 4.24 7.25 3.02 -0.83%
P/EPS -10.22 2.78 53.64 -3.00 25.00 -143.33 -46.00 -20.65%
EY -9.78 35.99 1.86 -33.33 4.00 -0.70 -2.17 26.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.39 0.26 0.32 0.48 0.25 0.00%

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