Highlights

[OLYMPIA] QoQ Quarter Result on 2012-12-31 [#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


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 41,358 41,163 49,017 45,166 43,340 45,462 51,736 -13.85%
  QoQ % 0.47% -16.02% 8.53% 4.21% -4.67% -12.13% -
  Horiz. % 79.94% 79.56% 94.74% 87.30% 83.77% 87.87% 100.00%
PBT -2,989 -18,913 -2,977 -32,923 -18,332 -1,143 388 -
  QoQ % 84.20% -535.30% 90.96% -79.59% -1,503.85% -394.59% -
  Horiz. % -770.36% -4,874.48% -767.27% -8,485.31% -4,724.74% -294.59% 100.00%
Tax -292 -3,753 -703 -2,072 -1,962 -4,349 -872 -51.75%
  QoQ % 92.22% -433.85% 66.07% -5.61% 54.89% -398.74% -
  Horiz. % 33.49% 430.39% 80.62% 237.61% 225.00% 498.74% 100.00%
NP -3,281 -22,666 -3,680 -34,995 -20,294 -5,492 -484 257.77%
  QoQ % 85.52% -515.92% 89.48% -72.44% -269.52% -1,034.71% -
  Horiz. % 677.89% 4,683.06% 760.33% 7,230.37% 4,192.98% 1,134.71% 100.00%
NP to SH -3,436 -22,358 -3,196 -34,030 -19,835 -5,652 -24 2,628.45%
  QoQ % 84.63% -599.56% 90.61% -71.57% -250.94% -23,450.00% -
  Horiz. % 14,316.67% 93,158.33% 13,316.67% 141,791.66% 82,645.83% 23,550.00% 100.00%
Tax Rate - % - % - % - % - % - % 224.74 % -
  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 44,639 63,829 52,697 80,161 63,634 50,954 52,220 -9.92%
  QoQ % -30.06% 21.12% -34.26% 25.97% 24.89% -2.42% -
  Horiz. % 85.48% 122.23% 100.91% 153.51% 121.86% 97.58% 100.00%
Net Worth 327,498 264,983 375,529 393,235 396,699 444,085 611,951 -34.06%
  QoQ % 23.59% -29.44% -4.50% -0.87% -10.67% -27.43% -
  Horiz. % 53.52% 43.30% 61.37% 64.26% 64.83% 72.57% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 327,498 264,983 375,529 393,235 396,699 444,085 611,951 -34.06%
  QoQ % 23.59% -29.44% -4.50% -0.87% -10.67% -27.43% -
  Horiz. % 53.52% 43.30% 61.37% 64.26% 64.83% 72.57% 100.00%
NOSH 1,023,432 828,074 798,999 756,222 762,884 807,428 805,200 17.32%
  QoQ % 23.59% 3.64% 5.66% -0.87% -5.52% 0.28% -
  Horiz. % 127.10% 102.84% 99.23% 93.92% 94.74% 100.28% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -7.93 % -55.06 % -7.51 % -77.48 % -46.83 % -12.08 % -0.94 % 313.87%
  QoQ % 85.60% -633.16% 90.31% -65.45% -287.67% -1,185.11% -
  Horiz. % 843.62% 5,857.45% 798.94% 8,242.55% 4,981.92% 1,285.11% 100.00%
ROE -1.05 % -8.44 % -0.85 % -8.65 % -5.00 % -1.27 % 0.00 % -
  QoQ % 87.56% -892.94% 90.17% -73.00% -293.70% 0.00% -
  Horiz. % 82.68% 664.57% 66.93% 681.10% 393.70% 100.00% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.04 4.97 6.13 5.97 5.68 5.63 6.43 -26.62%
  QoQ % -18.71% -18.92% 2.68% 5.11% 0.89% -12.44% -
  Horiz. % 62.83% 77.29% 95.33% 92.85% 88.34% 87.56% 100.00%
EPS -0.30 -2.70 -0.40 -4.50 -2.60 -0.70 0.00 -
  QoQ % 88.89% -575.00% 91.11% -73.08% -271.43% 0.00% -
  Horiz. % 42.86% 385.71% 57.14% 642.86% 371.43% 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 0.3200 0.4700 0.5200 0.5200 0.5500 0.7600 -43.79%
  QoQ % 0.00% -31.91% -9.62% 0.00% -5.45% -27.63% -
  Horiz. % 42.11% 42.11% 61.84% 68.42% 68.42% 72.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 4.04 4.02 4.79 4.41 4.23 4.44 5.06 -13.92%
  QoQ % 0.50% -16.08% 8.62% 4.26% -4.73% -12.25% -
  Horiz. % 79.84% 79.45% 94.66% 87.15% 83.60% 87.75% 100.00%
EPS -0.30 -2.18 -0.31 -3.33 -1.94 -0.55 0.00 -
  QoQ % 86.24% -603.23% 90.69% -71.65% -252.73% 0.00% -
  Horiz. % 54.55% 396.36% 56.36% 605.45% 352.73% 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 0.2589 0.3669 0.3842 0.3876 0.4339 0.5979 -34.06%
  QoQ % 23.60% -29.44% -4.50% -0.88% -10.67% -27.43% -
  Horiz. % 53.52% 43.30% 61.36% 64.26% 64.83% 72.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.1250 0.1350 0.1300 0.1600 0.1900 0.1900 0.2300 -
P/RPS 3.09 2.72 2.12 2.68 3.34 3.37 3.58 -9.34%
  QoQ % 13.60% 28.30% -20.90% -19.76% -0.89% -5.87% -
  Horiz. % 86.31% 75.98% 59.22% 74.86% 93.30% 94.13% 100.00%
P/EPS -37.23 -5.00 -32.50 -3.56 -7.31 -27.14 -7,716.50 -97.14%
  QoQ % -644.60% 84.62% -812.92% 51.30% 73.07% 99.65% -
  Horiz. % 0.48% 0.06% 0.42% 0.05% 0.09% 0.35% 100.00%
EY -2.69 -20.00 -3.08 -28.13 -13.68 -3.68 -0.01 4,052.95%
  QoQ % 86.55% -549.35% 89.05% -105.63% -271.74% -36,700.00% -
  Horiz. % 26,900.00% 200,000.00% 30,800.00% 281,300.00% 136,800.02% 36,800.00% 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 0.39 0.42 0.28 0.31 0.37 0.35 0.30 19.09%
  QoQ % -7.14% 50.00% -9.68% -16.22% 5.71% 16.67% -
  Horiz. % 130.00% 140.00% 93.33% 103.33% 123.33% 116.67% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 23/05/12 -
Price 0.1250 0.1150 0.1650 0.1350 0.1700 0.1900 0.1900 -
P/RPS 3.09 2.31 2.69 2.26 2.99 3.37 2.96 2.90%
  QoQ % 33.77% -14.13% 19.03% -24.41% -11.28% 13.85% -
  Horiz. % 104.39% 78.04% 90.88% 76.35% 101.01% 113.85% 100.00%
P/EPS -37.23 -4.26 -41.25 -3.00 -6.54 -27.14 -6,374.50 -96.75%
  QoQ % -773.94% 89.67% -1,275.00% 54.13% 75.90% 99.57% -
  Horiz. % 0.58% 0.07% 0.65% 0.05% 0.10% 0.43% 100.00%
EY -2.69 -23.48 -2.42 -33.33 -15.29 -3.68 -0.02 2,517.30%
  QoQ % 88.54% -870.25% 92.74% -117.99% -315.49% -18,300.00% -
  Horiz. % 13,450.00% 117,400.00% 12,100.00% 166,650.02% 76,450.00% 18,400.00% 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 0.39 0.36 0.35 0.26 0.33 0.35 0.25 34.47%
  QoQ % 8.33% 2.86% 34.62% -21.21% -5.71% 40.00% -
  Horiz. % 156.00% 144.00% 140.00% 104.00% 132.00% 140.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

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