Highlights

[OLYMPIA] YoY Quarter Result on 2020-06-30 [#2]

Stock [OLYMPIA]: OLYMPIA INDUSTRIES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -773.05%    YoY -     -2,270.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Revenue 4,464 28,577 28,047 89,300 32,223 35,974 41,801 -29.11%
  YoY % -84.38% 1.89% -68.59% 177.13% -10.43% -13.94% -
  Horiz. % 10.68% 68.36% 67.10% 213.63% 77.09% 86.06% 100.00%
PBT -24,033 -133 -2,750 17,832 -7,659 39,846 2,637 -
  YoY % -17,969.93% 95.16% -115.42% 332.82% -119.22% 1,411.04% -
  Horiz. % -911.38% -5.04% -104.29% 676.22% -290.44% 1,511.04% 100.00%
Tax 2,293 -784 1,157 -4,218 -1,446 -5,146 -480 -
  YoY % 392.47% -167.76% 127.43% -191.70% 71.90% -972.08% -
  Horiz. % -477.71% 163.33% -241.04% 878.75% 301.25% 1,072.08% 100.00%
NP -21,740 -917 -1,593 13,614 -9,105 34,700 2,157 -
  YoY % -2,270.77% 42.44% -111.70% 249.52% -126.24% 1,508.72% -
  Horiz. % -1,007.88% -42.51% -73.85% 631.15% -422.11% 1,608.72% 100.00%
NP to SH -21,739 -917 -1,499 13,634 -9,011 34,989 2,385 -
  YoY % -2,270.67% 38.83% -110.99% 251.30% -125.75% 1,367.04% -
  Horiz. % -911.49% -38.45% -62.85% 571.66% -377.82% 1,467.04% 100.00%
Tax Rate - % - % - % 23.65 % - % 12.91 % 18.20 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -29.07% -
  Horiz. % 0.00% 0.00% 0.00% 129.95% 0.00% 70.93% 100.00%
Total Cost 26,204 29,494 29,640 75,686 41,328 1,274 39,644 -6.17%
  YoY % -11.15% -0.49% -60.84% 83.13% 3,143.96% -96.79% -
  Horiz. % 66.10% 74.40% 74.77% 190.91% 104.25% 3.21% 100.00%
Net Worth 378,669 409,372 399,138 399,138 368,435 347,966 327,498 2.26%
  YoY % -7.50% 2.56% 0.00% 8.33% 5.88% 6.25% -
  Horiz. % 115.62% 125.00% 121.88% 121.88% 112.50% 106.25% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Net Worth 378,669 409,372 399,138 399,138 368,435 347,966 327,498 2.26%
  YoY % -7.50% 2.56% 0.00% 8.33% 5.88% 6.25% -
  Horiz. % 115.62% 125.00% 121.88% 121.88% 112.50% 106.25% 100.00%
NOSH 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 1,023,432 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
NP Margin -487.01 % -3.21 % -5.68 % 15.25 % -28.26 % 96.46 % 5.16 % -
  YoY % -15,071.65% 43.49% -137.25% 153.96% -129.30% 1,769.38% -
  Horiz. % -9,438.18% -62.21% -110.08% 295.54% -547.67% 1,869.38% 100.00%
ROE -5.74 % -0.22 % -0.38 % 3.42 % -2.45 % 10.06 % 0.73 % -
  YoY % -2,509.09% 42.11% -111.11% 239.59% -124.35% 1,278.08% -
  Horiz. % -786.30% -30.14% -52.05% 468.49% -335.62% 1,378.08% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 0.44 2.79 2.74 8.73 3.15 3.52 4.08 -29.00%
  YoY % -84.23% 1.82% -68.61% 177.14% -10.51% -13.73% -
  Horiz. % 10.78% 68.38% 67.16% 213.97% 77.21% 86.27% 100.00%
EPS -2.10 -0.10 -0.10 1.30 -0.90 3.40 0.20 -
  YoY % -2,000.00% 0.00% -107.69% 244.44% -126.47% 1,600.00% -
  Horiz. % -1,050.00% -50.00% -50.00% 650.00% -450.00% 1,700.00% 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 0.3700 0.4000 0.3900 0.3900 0.3600 0.3400 0.3200 2.26%
  YoY % -7.50% 2.56% 0.00% 8.33% 5.88% 6.25% -
  Horiz. % 115.62% 125.00% 121.88% 121.88% 112.50% 106.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,023,432
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
RPS 0.44 2.79 2.74 8.73 3.15 3.52 4.08 -29.00%
  YoY % -84.23% 1.82% -68.61% 177.14% -10.51% -13.73% -
  Horiz. % 10.78% 68.38% 67.16% 213.97% 77.21% 86.27% 100.00%
EPS -2.10 -0.10 -0.10 1.30 -0.90 3.40 0.20 -
  YoY % -2,000.00% 0.00% -107.69% 244.44% -126.47% 1,600.00% -
  Horiz. % -1,050.00% -50.00% -50.00% 650.00% -450.00% 1,700.00% 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 0.3700 0.4000 0.3900 0.3900 0.3600 0.3400 0.3200 2.26%
  YoY % -7.50% 2.56% 0.00% 8.33% 5.88% 6.25% -
  Horiz. % 115.62% 125.00% 121.88% 121.88% 112.50% 106.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/12/13 -
Price 0.0900 0.1250 0.1100 0.1350 0.0950 0.1200 0.1200 -
P/RPS 20.63 4.48 4.01 1.55 3.02 3.41 2.94 34.94%
  YoY % 360.49% 11.72% 158.71% -48.68% -11.44% 15.99% -
  Horiz. % 701.70% 152.38% 136.39% 52.72% 102.72% 115.99% 100.00%
P/EPS -4.24 -139.51 -75.10 10.13 -10.79 3.51 51.49 -
  YoY % 96.96% -85.77% -841.36% 193.88% -407.41% -93.18% -
  Horiz. % -8.23% -270.95% -145.85% 19.67% -20.96% 6.82% 100.00%
EY -23.60 -0.72 -1.33 9.87 -9.27 28.49 1.94 -
  YoY % -3,177.78% 45.86% -113.48% 206.47% -132.54% 1,368.56% -
  Horiz. % -1,216.49% -37.11% -68.56% 508.76% -477.84% 1,468.56% 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 0.24 0.31 0.28 0.35 0.26 0.35 0.38 -6.82%
  YoY % -22.58% 10.71% -20.00% 34.62% -25.71% -7.89% -
  Horiz. % 63.16% 81.58% 73.68% 92.11% 68.42% 92.11% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/12/13 CAGR
Date 28/08/20 26/08/19 27/08/18 29/08/17 30/08/16 27/08/15 25/02/14 -
Price 0.1000 0.1100 0.1250 0.1250 0.0900 0.0950 0.1250 -
P/RPS 22.93 3.94 4.56 1.43 2.86 2.70 3.06 36.31%
  YoY % 481.98% -13.60% 218.88% -50.00% 5.93% -11.76% -
  Horiz. % 749.35% 128.76% 149.02% 46.73% 93.46% 88.24% 100.00%
P/EPS -4.71 -122.77 -85.34 9.38 -10.22 2.78 53.64 -
  YoY % 96.16% -43.86% -1,009.81% 191.78% -467.63% -94.82% -
  Horiz. % -8.78% -228.88% -159.10% 17.49% -19.05% 5.18% 100.00%
EY -21.24 -0.81 -1.17 10.66 -9.78 35.99 1.86 -
  YoY % -2,522.22% 30.77% -110.98% 209.00% -127.17% 1,834.95% -
  Horiz. % -1,141.94% -43.55% -62.90% 573.12% -525.81% 1,934.95% 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 0.27 0.28 0.32 0.32 0.25 0.28 0.39 -5.50%
  YoY % -3.57% -12.50% 0.00% 28.00% -10.71% -28.21% -
  Horiz. % 69.23% 71.79% 82.05% 82.05% 64.10% 71.79% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+0.03 

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