Highlights

[OLYMPIA] QoQ Quarter Result on 2013-03-31 [#3]

Stock [OLYMPIA]: OLYMPIA INDUSTRIES BHD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     90.61%    YoY -     -13,216.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 41,801 41,358 41,163 49,017 45,166 43,340 45,462 -5.43%
  QoQ % 1.07% 0.47% -16.02% 8.53% 4.21% -4.67% -
  Horiz. % 91.95% 90.97% 90.54% 107.82% 99.35% 95.33% 100.00%
PBT 2,637 -2,989 -18,913 -2,977 -32,923 -18,332 -1,143 -
  QoQ % 188.22% 84.20% -535.30% 90.96% -79.59% -1,503.85% -
  Horiz. % -230.71% 261.50% 1,654.68% 260.45% 2,880.40% 1,603.85% 100.00%
Tax -480 -292 -3,753 -703 -2,072 -1,962 -4,349 -76.90%
  QoQ % -64.38% 92.22% -433.85% 66.07% -5.61% 54.89% -
  Horiz. % 11.04% 6.71% 86.30% 16.16% 47.64% 45.11% 100.00%
NP 2,157 -3,281 -22,666 -3,680 -34,995 -20,294 -5,492 -
  QoQ % 165.74% 85.52% -515.92% 89.48% -72.44% -269.52% -
  Horiz. % -39.28% 59.74% 412.71% 67.01% 637.20% 369.52% 100.00%
NP to SH 2,385 -3,436 -22,358 -3,196 -34,030 -19,835 -5,652 -
  QoQ % 169.41% 84.63% -599.56% 90.61% -71.57% -250.94% -
  Horiz. % -42.20% 60.79% 395.58% 56.55% 602.09% 350.94% 100.00%
Tax Rate 18.20 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 39,644 44,639 63,829 52,697 80,161 63,634 50,954 -15.37%
  QoQ % -11.19% -30.06% 21.12% -34.26% 25.97% 24.89% -
  Horiz. % 77.80% 87.61% 125.27% 103.42% 157.32% 124.89% 100.00%
Net Worth 327,498 327,498 264,983 375,529 393,235 396,699 444,085 -18.33%
  QoQ % 0.00% 23.59% -29.44% -4.50% -0.87% -10.67% -
  Horiz. % 73.75% 73.75% 59.67% 84.56% 88.55% 89.33% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 327,498 327,498 264,983 375,529 393,235 396,699 444,085 -18.33%
  QoQ % 0.00% 23.59% -29.44% -4.50% -0.87% -10.67% -
  Horiz. % 73.75% 73.75% 59.67% 84.56% 88.55% 89.33% 100.00%
NOSH 1,023,432 1,023,432 828,074 798,999 756,222 762,884 807,428 17.07%
  QoQ % 0.00% 23.59% 3.64% 5.66% -0.87% -5.52% -
  Horiz. % 126.75% 126.75% 102.56% 98.96% 93.66% 94.48% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.16 % -7.93 % -55.06 % -7.51 % -77.48 % -46.83 % -12.08 % -
  QoQ % 165.07% 85.60% -633.16% 90.31% -65.45% -287.67% -
  Horiz. % -42.72% 65.65% 455.79% 62.17% 641.39% 387.67% 100.00%
ROE 0.73 % -1.05 % -8.44 % -0.85 % -8.65 % -5.00 % -1.27 % -
  QoQ % 169.52% 87.56% -892.94% 90.17% -73.00% -293.70% -
  Horiz. % -57.48% 82.68% 664.57% 66.93% 681.10% 393.70% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.08 4.04 4.97 6.13 5.97 5.68 5.63 -19.27%
  QoQ % 0.99% -18.71% -18.92% 2.68% 5.11% 0.89% -
  Horiz. % 72.47% 71.76% 88.28% 108.88% 106.04% 100.89% 100.00%
EPS 0.20 -0.30 -2.70 -0.40 -4.50 -2.60 -0.70 -
  QoQ % 166.67% 88.89% -575.00% 91.11% -73.08% -271.43% -
  Horiz. % -28.57% 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 0.3200 0.4700 0.5200 0.5200 0.5500 -30.24%
  QoQ % 0.00% 0.00% -31.91% -9.62% 0.00% -5.45% -
  Horiz. % 58.18% 58.18% 58.18% 85.45% 94.55% 94.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4.08 4.04 4.02 4.79 4.41 4.23 4.44 -5.47%
  QoQ % 0.99% 0.50% -16.08% 8.62% 4.26% -4.73% -
  Horiz. % 91.89% 90.99% 90.54% 107.88% 99.32% 95.27% 100.00%
EPS 0.20 -0.30 -2.18 -0.31 -3.33 -1.94 -0.55 -
  QoQ % 166.67% 86.24% -603.23% 90.69% -71.65% -252.73% -
  Horiz. % -36.36% 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 0.3200 0.2589 0.3669 0.3842 0.3876 0.4339 -18.33%
  QoQ % 0.00% 23.60% -29.44% -4.50% -0.88% -10.67% -
  Horiz. % 73.75% 73.75% 59.67% 84.56% 88.55% 89.33% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.1200 0.1250 0.1350 0.1300 0.1600 0.1900 0.1900 -
P/RPS 2.94 3.09 2.72 2.12 2.68 3.34 3.37 -8.68%
  QoQ % -4.85% 13.60% 28.30% -20.90% -19.76% -0.89% -
  Horiz. % 87.24% 91.69% 80.71% 62.91% 79.53% 99.11% 100.00%
P/EPS 51.49 -37.23 -5.00 -32.50 -3.56 -7.31 -27.14 -
  QoQ % 238.30% -644.60% 84.62% -812.92% 51.30% 73.07% -
  Horiz. % -189.72% 137.18% 18.42% 119.75% 13.12% 26.93% 100.00%
EY 1.94 -2.69 -20.00 -3.08 -28.13 -13.68 -3.68 -
  QoQ % 172.12% 86.55% -549.35% 89.05% -105.63% -271.74% -
  Horiz. % -52.72% 73.10% 543.48% 83.70% 764.40% 371.74% 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 0.38 0.39 0.42 0.28 0.31 0.37 0.35 5.62%
  QoQ % -2.56% -7.14% 50.00% -9.68% -16.22% 5.71% -
  Horiz. % 108.57% 111.43% 120.00% 80.00% 88.57% 105.71% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.1250 0.1250 0.1150 0.1650 0.1350 0.1700 0.1900 -
P/RPS 3.06 3.09 2.31 2.69 2.26 2.99 3.37 -6.21%
  QoQ % -0.97% 33.77% -14.13% 19.03% -24.41% -11.28% -
  Horiz. % 90.80% 91.69% 68.55% 79.82% 67.06% 88.72% 100.00%
P/EPS 53.64 -37.23 -4.26 -41.25 -3.00 -6.54 -27.14 -
  QoQ % 244.08% -773.94% 89.67% -1,275.00% 54.13% 75.90% -
  Horiz. % -197.64% 137.18% 15.70% 151.99% 11.05% 24.10% 100.00%
EY 1.86 -2.69 -23.48 -2.42 -33.33 -15.29 -3.68 -
  QoQ % 169.14% 88.54% -870.25% 92.74% -117.99% -315.49% -
  Horiz. % -50.54% 73.10% 638.04% 65.76% 905.71% 415.49% 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 0.39 0.36 0.35 0.26 0.33 0.35 7.46%
  QoQ % 0.00% 8.33% 2.86% 34.62% -21.21% -5.71% -
  Horiz. % 111.43% 111.43% 102.86% 100.00% 74.29% 94.29% 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
 
 

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