Highlights

[OLYMPIA] QoQ Annualized Quarter Result on 2012-09-30 [#1]

Stock [OLYMPIA]: OLYMPIA INDUSTRIES BHD
Announcement Date 30-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -172.23%    YoY -     32.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 178,686 183,364 177,012 173,360 190,902 194,534 188,330 -3.45%
  QoQ % -2.55% 3.59% 2.11% -9.19% -1.87% 3.29% -
  Horiz. % 94.88% 97.36% 93.99% 92.05% 101.37% 103.29% 100.00%
PBT -73,146 -72,309 -102,510 -73,328 -27,015 -31,230 47,622 -
  QoQ % -1.16% 29.46% -39.80% -171.43% 13.50% -165.58% -
  Horiz. % -153.60% -151.84% -215.26% -153.98% -56.73% -65.58% 100.00%
Tax -8,304 -6,316 -8,068 -7,848 -4,403 -648 -94,472 -80.26%
  QoQ % -31.48% 21.72% -2.80% -78.24% -579.48% 99.31% -
  Horiz. % 8.79% 6.69% 8.54% 8.31% 4.66% 0.69% 100.00%
NP -81,450 -78,625 -110,578 -81,176 -31,418 -31,878 -46,850 44.63%
  QoQ % -3.59% 28.90% -36.22% -158.37% 1.45% 31.96% -
  Horiz. % 173.85% 167.82% 236.03% 173.27% 67.06% 68.04% 100.00%
NP to SH -79,234 -76,081 -107,730 -79,340 -29,144 -28,733 -43,052 50.24%
  QoQ % -4.14% 29.38% -35.78% -172.23% -1.43% 33.26% -
  Horiz. % 184.04% 176.72% 250.23% 184.29% 67.69% 66.74% 100.00%
Tax Rate - % - % - % - % - % - % 198.38 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 260,136 261,989 287,590 254,536 222,320 226,413 235,180 6.96%
  QoQ % -0.71% -8.90% 12.99% 14.49% -1.81% -3.73% -
  Horiz. % 110.61% 111.40% 122.29% 108.23% 94.53% 96.27% 100.00%
Net Worth 259,327 352,877 394,504 396,699 427,460 584,928 599,652 -42.84%
  QoQ % -26.51% -10.55% -0.55% -7.20% -26.92% -2.46% -
  Horiz. % 43.25% 58.85% 65.79% 66.15% 71.28% 97.54% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 259,327 352,877 394,504 396,699 427,460 584,928 599,652 -42.84%
  QoQ % -26.51% -10.55% -0.55% -7.20% -26.92% -2.46% -
  Horiz. % 43.25% 58.85% 65.79% 66.15% 71.28% 97.54% 100.00%
NOSH 810,397 750,802 758,661 762,884 777,199 769,642 768,785 3.58%
  QoQ % 7.94% -1.04% -0.55% -1.84% 0.98% 0.11% -
  Horiz. % 105.41% 97.66% 98.68% 99.23% 101.09% 100.11% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -45.58 % -42.88 % -62.47 % -46.83 % -16.46 % -16.39 % -24.88 % 49.78%
  QoQ % -6.30% 31.36% -33.40% -184.51% -0.43% 34.12% -
  Horiz. % 183.20% 172.35% 251.09% 188.22% 66.16% 65.88% 100.00%
ROE -30.55 % -21.56 % -27.31 % -20.00 % -6.82 % -4.91 % -7.18 % 162.81%
  QoQ % -41.70% 21.05% -36.55% -193.26% -38.90% 31.62% -
  Horiz. % 425.49% 300.28% 380.36% 278.55% 94.99% 68.38% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.05 24.42 23.33 22.72 24.56 25.28 24.50 -6.79%
  QoQ % -9.71% 4.67% 2.68% -7.49% -2.85% 3.18% -
  Horiz. % 90.00% 99.67% 95.22% 92.73% 100.24% 103.18% 100.00%
EPS -9.70 -10.13 -14.20 -10.40 -3.80 -3.73 -5.60 44.28%
  QoQ % 4.24% 28.66% -36.54% -173.68% -1.88% 33.39% -
  Horiz. % 173.21% 180.89% 253.57% 185.71% 67.86% 66.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3200 0.4700 0.5200 0.5200 0.5500 0.7600 0.7800 -44.82%
  QoQ % -31.91% -9.62% 0.00% -5.45% -27.63% -2.56% -
  Horiz. % 41.03% 60.26% 66.67% 66.67% 70.51% 97.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 17.46 17.92 17.30 16.94 18.65 19.01 18.40 -3.44%
  QoQ % -2.57% 3.58% 2.13% -9.17% -1.89% 3.32% -
  Horiz. % 94.89% 97.39% 94.02% 92.07% 101.36% 103.32% 100.00%
EPS -7.74 -7.43 -10.53 -7.75 -2.85 -2.81 -4.21 50.13%
  QoQ % -4.17% 29.44% -35.87% -171.93% -1.42% 33.25% -
  Horiz. % 183.85% 176.48% 250.12% 184.09% 67.70% 66.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2534 0.3448 0.3855 0.3876 0.4177 0.5715 0.5859 -42.84%
  QoQ % -26.51% -10.56% -0.54% -7.21% -26.91% -2.46% -
  Horiz. % 43.25% 58.85% 65.80% 66.15% 71.29% 97.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1350 0.1300 0.1600 0.1900 0.1900 0.2300 0.2500 -
P/RPS 0.61 0.53 0.69 0.84 0.77 0.91 1.02 -29.04%
  QoQ % 15.09% -23.19% -17.86% 9.09% -15.38% -10.78% -
  Horiz. % 59.80% 51.96% 67.65% 82.35% 75.49% 89.22% 100.00%
P/EPS -1.38 -1.28 -1.13 -1.83 -5.07 -6.16 -4.46 -54.29%
  QoQ % -7.81% -13.27% 38.25% 63.91% 17.69% -38.12% -
  Horiz. % 30.94% 28.70% 25.34% 41.03% 113.68% 138.12% 100.00%
EY -72.42 -77.95 -88.75 -54.74 -19.74 -16.23 -22.40 118.80%
  QoQ % 7.09% 12.17% -62.13% -177.30% -21.63% 27.54% -
  Horiz. % 323.30% 347.99% 396.21% 244.38% 88.12% 72.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.42 0.28 0.31 0.37 0.35 0.30 0.32 19.90%
  QoQ % 50.00% -9.68% -16.22% 5.71% 16.67% -6.25% -
  Horiz. % 131.25% 87.50% 96.88% 115.62% 109.38% 93.75% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 -
Price 0.1150 0.1650 0.1350 0.1700 0.1900 0.1900 0.2500 -
P/RPS 0.52 0.68 0.58 0.75 0.77 0.75 1.02 -36.21%
  QoQ % -23.53% 17.24% -22.67% -2.60% 2.67% -26.47% -
  Horiz. % 50.98% 66.67% 56.86% 73.53% 75.49% 73.53% 100.00%
P/EPS -1.18 -1.63 -0.95 -1.63 -5.07 -5.09 -4.46 -58.82%
  QoQ % 27.61% -71.58% 41.72% 67.85% 0.39% -14.13% -
  Horiz. % 26.46% 36.55% 21.30% 36.55% 113.68% 114.13% 100.00%
EY -85.02 -61.41 -105.19 -61.18 -19.74 -19.65 -22.40 143.52%
  QoQ % -38.45% 41.62% -71.94% -209.93% -0.46% 12.28% -
  Horiz. % 379.55% 274.15% 469.60% 273.12% 88.12% 87.72% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.35 0.26 0.33 0.35 0.25 0.32 8.18%
  QoQ % 2.86% 34.62% -21.21% -5.71% 40.00% -21.87% -
  Horiz. % 112.50% 109.38% 81.25% 103.13% 109.38% 78.12% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS