Highlights

[OLYMPIA] QoQ 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 -     -250.94%    YoY -     32.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 41,163 49,017 45,166 43,340 45,462 51,736 47,485 -9.09%
  QoQ % -16.02% 8.53% 4.21% -4.67% -12.13% 8.95% -
  Horiz. % 86.69% 103.23% 95.12% 91.27% 95.74% 108.95% 100.00%
PBT -18,913 -2,977 -32,923 -18,332 -1,143 388 8,330 -
  QoQ % -535.30% 90.96% -79.59% -1,503.85% -394.59% -95.34% -
  Horiz. % -227.05% -35.74% -395.23% -220.07% -13.72% 4.66% 100.00%
Tax -3,753 -703 -2,072 -1,962 -4,349 -872 -211 582.59%
  QoQ % -433.85% 66.07% -5.61% 54.89% -398.74% -313.27% -
  Horiz. % 1,778.67% 333.18% 981.99% 929.86% 2,061.14% 413.27% 100.00%
NP -22,666 -3,680 -34,995 -20,294 -5,492 -484 8,119 -
  QoQ % -515.92% 89.48% -72.44% -269.52% -1,034.71% -105.96% -
  Horiz. % -279.17% -45.33% -431.03% -249.96% -67.64% -5.96% 100.00%
NP to SH -22,358 -3,196 -34,030 -19,835 -5,652 -24 8,052 -
  QoQ % -599.56% 90.61% -71.57% -250.94% -23,450.00% -100.30% -
  Horiz. % -277.67% -39.69% -422.63% -246.34% -70.19% -0.30% 100.00%
Tax Rate - % - % - % - % - % 224.74 % 2.53 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 8,783.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 8,883.00% 100.00%
Total Cost 63,829 52,697 80,161 63,634 50,954 52,220 39,366 38.06%
  QoQ % 21.12% -34.26% 25.97% 24.89% -2.42% 32.65% -
  Horiz. % 162.14% 133.86% 203.63% 161.65% 129.44% 132.65% 100.00%
Net Worth 264,983 375,529 393,235 396,699 444,085 611,951 628,055 -43.78%
  QoQ % -29.44% -4.50% -0.87% -10.67% -27.43% -2.56% -
  Horiz. % 42.19% 59.79% 62.61% 63.16% 70.71% 97.44% 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 264,983 375,529 393,235 396,699 444,085 611,951 628,055 -43.78%
  QoQ % -29.44% -4.50% -0.87% -10.67% -27.43% -2.56% -
  Horiz. % 42.19% 59.79% 62.61% 63.16% 70.71% 97.44% 100.00%
NOSH 828,074 798,999 756,222 762,884 807,428 805,200 805,200 1.89%
  QoQ % 3.64% 5.66% -0.87% -5.52% 0.28% 0.00% -
  Horiz. % 102.84% 99.23% 93.92% 94.74% 100.28% 100.00% 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 -55.06 % -7.51 % -77.48 % -46.83 % -12.08 % -0.94 % 17.10 % -
  QoQ % -633.16% 90.31% -65.45% -287.67% -1,185.11% -105.50% -
  Horiz. % -321.99% -43.92% -453.10% -273.86% -70.64% -5.50% 100.00%
ROE -8.44 % -0.85 % -8.65 % -5.00 % -1.27 % 0.00 % 1.28 % -
  QoQ % -892.94% 90.17% -73.00% -293.70% 0.00% 0.00% -
  Horiz. % -659.38% -66.41% -675.78% -390.62% -99.22% 0.00% 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 4.97 6.13 5.97 5.68 5.63 6.43 5.90 -10.82%
  QoQ % -18.92% 2.68% 5.11% 0.89% -12.44% 8.98% -
  Horiz. % 84.24% 103.90% 101.19% 96.27% 95.42% 108.98% 100.00%
EPS -2.70 -0.40 -4.50 -2.60 -0.70 0.00 1.00 -
  QoQ % -575.00% 91.11% -73.08% -271.43% 0.00% 0.00% -
  Horiz. % -270.00% -40.00% -450.00% -260.00% -70.00% 0.00% 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 4.02 4.79 4.41 4.23 4.44 5.06 4.64 -9.13%
  QoQ % -16.08% 8.62% 4.26% -4.73% -12.25% 9.05% -
  Horiz. % 86.64% 103.23% 95.04% 91.16% 95.69% 109.05% 100.00%
EPS -2.18 -0.31 -3.33 -1.94 -0.55 0.00 0.79 -
  QoQ % -603.23% 90.69% -71.65% -252.73% 0.00% 0.00% -
  Horiz. % -275.95% -39.24% -421.52% -245.57% -69.62% 0.00% 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 0.2589 0.3669 0.3842 0.3876 0.4339 0.5979 0.6137 -43.78%
  QoQ % -29.44% -4.50% -0.88% -10.67% -27.43% -2.57% -
  Horiz. % 42.19% 59.78% 62.60% 63.16% 70.70% 97.43% 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 2.72 2.12 2.68 3.34 3.37 3.58 4.24 -25.64%
  QoQ % 28.30% -20.90% -19.76% -0.89% -5.87% -15.57% -
  Horiz. % 64.15% 50.00% 63.21% 78.77% 79.48% 84.43% 100.00%
P/EPS -5.00 -32.50 -3.56 -7.31 -27.14 -7,716.50 25.00 -
  QoQ % 84.62% -812.92% 51.30% 73.07% 99.65% -30,966.00% -
  Horiz. % -20.00% -130.00% -14.24% -29.24% -108.56% -30,866.00% 100.00%
EY -20.00 -3.08 -28.13 -13.68 -3.68 -0.01 4.00 -
  QoQ % -549.35% 89.05% -105.63% -271.74% -36,700.00% -100.25% -
  Horiz. % -500.00% -77.00% -703.25% -342.00% -92.00% -0.25% 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 2.31 2.69 2.26 2.99 3.37 2.96 4.24 -33.32%
  QoQ % -14.13% 19.03% -24.41% -11.28% 13.85% -30.19% -
  Horiz. % 54.48% 63.44% 53.30% 70.52% 79.48% 69.81% 100.00%
P/EPS -4.26 -41.25 -3.00 -6.54 -27.14 -6,374.50 25.00 -
  QoQ % 89.67% -1,275.00% 54.13% 75.90% 99.57% -25,598.00% -
  Horiz. % -17.04% -165.00% -12.00% -26.16% -108.56% -25,498.00% 100.00%
EY -23.48 -2.42 -33.33 -15.29 -3.68 -0.02 4.00 -
  QoQ % -870.25% 92.74% -117.99% -315.49% -18,300.00% -100.50% -
  Horiz. % -587.00% -60.50% -833.25% -382.25% -92.00% -0.50% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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