Highlights

[OLYMPIA] YoY Quarter Result on 2013-06-30 [#4]

Stock [OLYMPIA]: OLYMPIA INDUSTRIES BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -599.56%    YoY -     -295.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 29,191 31,482 41,783 41,163 45,462 51,079 75,739 -11.92%
  YoY % -7.28% -24.65% 1.51% -9.46% -11.00% -32.56% -
  Horiz. % 38.54% 41.57% 55.17% 54.35% 60.02% 67.44% 100.00%
PBT 4,369 25,588 -6,863 -18,913 -1,143 6,763 34,685 -24.11%
  YoY % -82.93% 472.84% 63.71% -1,554.68% -116.90% -80.50% -
  Horiz. % 12.60% 73.77% -19.79% -54.53% -3.30% 19.50% 100.00%
Tax -3,146 -4,224 -2,437 -3,753 -4,349 -10,808 -6,369 -8.96%
  YoY % 25.52% -73.33% 35.07% 13.70% 59.76% -69.70% -
  Horiz. % 49.40% 66.32% 38.26% 58.93% 68.28% 169.70% 100.00%
NP 1,223 21,364 -9,300 -22,666 -5,492 -4,045 28,316 -34.19%
  YoY % -94.28% 329.72% 58.97% -312.71% -35.77% -114.29% -
  Horiz. % 4.32% 75.45% -32.84% -80.05% -19.40% -14.29% 100.00%
NP to SH 525 21,781 -8,968 -22,358 -5,652 -4,458 28,319 -41.20%
  YoY % -97.59% 342.87% 59.89% -295.58% -26.78% -115.74% -
  Horiz. % 1.85% 76.91% -31.67% -78.95% -19.96% -15.74% 100.00%
Tax Rate 72.01 % 16.51 % - % - % - % 159.81 % 18.36 % 19.96%
  YoY % 336.16% 0.00% 0.00% 0.00% 0.00% 770.42% -
  Horiz. % 392.21% 89.92% 0.00% 0.00% 0.00% 870.42% 100.00%
Total Cost 27,968 10,118 51,083 63,829 50,954 55,124 47,423 -6.79%
  YoY % 176.42% -80.19% -19.97% 25.27% -7.56% 16.24% -
  Horiz. % 58.98% 21.34% 107.72% 134.60% 107.45% 116.24% 100.00%
Net Worth 399,138 388,904 339,743 264,983 444,085 631,549 709,477 -7.37%
  YoY % 2.63% 14.47% 28.21% -40.33% -29.68% -10.98% -
  Horiz. % 56.26% 54.82% 47.89% 37.35% 62.59% 89.02% 100.00%
Dividend
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 399,138 388,904 339,743 264,983 444,085 631,549 709,477 -7.37%
  YoY % 2.63% 14.47% 28.21% -40.33% -29.68% -10.98% -
  Horiz. % 56.26% 54.82% 47.89% 37.35% 62.59% 89.02% 100.00%
NOSH 1,023,432 1,023,432 1,061,700 828,074 807,428 742,999 754,763 4.14%
  YoY % 0.00% -3.60% 28.21% 2.56% 8.67% -1.56% -
  Horiz. % 135.60% 135.60% 140.67% 109.71% 106.98% 98.44% 100.00%
Ratio Analysis
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.19 % 67.86 % -22.26 % -55.06 % -12.08 % -7.92 % 37.39 % -25.28%
  YoY % -93.83% 404.85% 59.57% -355.79% -52.53% -121.18% -
  Horiz. % 11.21% 181.49% -59.53% -147.26% -32.31% -21.18% 100.00%
ROE 0.13 % 5.60 % -2.64 % -8.44 % -1.27 % -0.71 % 3.99 % -36.62%
  YoY % -97.68% 312.12% 68.72% -564.57% -78.87% -117.79% -
  Horiz. % 3.26% 140.35% -66.17% -211.53% -31.83% -17.79% 100.00%
Per Share
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.85 3.08 3.94 4.97 5.63 6.87 10.03 -15.43%
  YoY % -7.47% -21.83% -20.72% -11.72% -18.05% -31.51% -
  Horiz. % 28.41% 30.71% 39.28% 49.55% 56.13% 68.49% 100.00%
EPS 0.10 2.10 -0.90 -2.70 -0.70 -0.60 3.70 -38.17%
  YoY % -95.24% 333.33% 66.67% -285.71% -16.67% -116.22% -
  Horiz. % 2.70% 56.76% -24.32% -72.97% -18.92% -16.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3900 0.3800 0.3200 0.3200 0.5500 0.8500 0.9400 -11.05%
  YoY % 2.63% 18.75% 0.00% -41.82% -35.29% -9.57% -
  Horiz. % 41.49% 40.43% 34.04% 34.04% 58.51% 90.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,432
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.85 3.08 4.08 4.02 4.44 4.99 7.40 -11.93%
  YoY % -7.47% -24.51% 1.49% -9.46% -11.02% -32.57% -
  Horiz. % 38.51% 41.62% 55.14% 54.32% 60.00% 67.43% 100.00%
EPS 0.10 2.10 -0.88 -2.18 -0.55 -0.44 2.77 -35.74%
  YoY % -95.24% 338.64% 59.63% -296.36% -25.00% -115.88% -
  Horiz. % 3.61% 75.81% -31.77% -78.70% -19.86% -15.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3900 0.3800 0.3320 0.2589 0.4339 0.6171 0.6932 -7.37%
  YoY % 2.63% 14.46% 28.23% -40.33% -29.69% -10.98% -
  Horiz. % 56.26% 54.82% 47.89% 37.35% 62.59% 89.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.1200 0.0750 0.1800 0.1350 0.1900 0.3100 0.2200 -
P/RPS 4.21 2.44 4.57 2.72 3.37 4.51 2.19 9.09%
  YoY % 72.54% -46.61% 68.01% -19.29% -25.28% 105.94% -
  Horiz. % 192.24% 111.42% 208.68% 124.20% 153.88% 205.94% 100.00%
P/EPS 233.93 3.52 -21.31 -5.00 -27.14 -51.67 5.86 63.39%
  YoY % 6,545.74% 116.52% -326.20% 81.58% 47.47% -981.74% -
  Horiz. % 3,991.98% 60.07% -363.65% -85.32% -463.14% -881.74% 100.00%
EY 0.43 28.38 -4.69 -20.00 -3.68 -1.94 17.05 -38.74%
  YoY % -98.48% 705.12% 76.55% -443.48% -89.69% -111.38% -
  Horiz. % 2.52% 166.45% -27.51% -117.30% -21.58% -11.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.20 0.56 0.42 0.35 0.36 0.23 4.05%
  YoY % 55.00% -64.29% 33.33% 20.00% -2.78% 56.52% -
  Horiz. % 134.78% 86.96% 243.48% 182.61% 152.17% 156.52% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 28/02/18 28/02/17 27/08/14 28/08/13 30/08/12 24/08/11 27/08/10 -
Price 0.1200 0.0950 0.2100 0.1150 0.1900 0.2500 0.2200 -
P/RPS 4.21 3.09 5.34 2.31 3.37 3.64 2.19 9.09%
  YoY % 36.25% -42.13% 131.17% -31.45% -7.42% 66.21% -
  Horiz. % 192.24% 141.10% 243.84% 105.48% 153.88% 166.21% 100.00%
P/EPS 233.93 4.46 -24.86 -4.26 -27.14 -41.67 5.86 63.39%
  YoY % 5,145.07% 117.94% -483.57% 84.30% 34.87% -811.09% -
  Horiz. % 3,991.98% 76.11% -424.23% -72.70% -463.14% -711.09% 100.00%
EY 0.43 22.40 -4.02 -23.48 -3.68 -2.40 17.05 -38.74%
  YoY % -98.08% 657.21% 82.88% -538.04% -53.33% -114.08% -
  Horiz. % 2.52% 131.38% -23.58% -137.71% -21.58% -14.08% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.25 0.66 0.36 0.35 0.29 0.23 4.05%
  YoY % 24.00% -62.12% 83.33% 2.86% 20.69% 26.09% -
  Horiz. % 134.78% 108.70% 286.96% 156.52% 152.17% 126.09% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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