OLYMPIA | OLYMPIA INDUSTRIES BERHAD [NS]

7
0.075 (0.0%)

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

OLYMPIA | OLYMPIA INDUSTRIES BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
27 May 24 Q1 Mar 24 1 31 Dec 24 22.52 -4.78 -4.81 -21.4% 0.00 -0.50 7.0% 6.3% 21.9% 221.7%
26 Feb 24 Q4 Dec 23 4 31 Dec 23 21.05 -3.61 -3.95 -18.8% 0.00 -0.40 1.4% 7.4% 27.1% 4.1%
28 Nov 23 Q3 Sep 23 3 31 Dec 23 20.77 -5.38 -5.42 -26.1% 0.00 -0.50 1.1% 5.1% 1.2% 157.2%
30 Aug 23 Q2 Jun 23 2 31 Dec 23 21.01 -5.48 -5.48 -26.1% 0.00 -0.50 12.6% 2.5% 266.2% 81.1%
25 May 23 Q1 Mar 23 1 31 Dec 23 24.04 -1.50 -1.50 -6.2% 0.00 -0.10 5.8% 13.0% 60.6% 65.1%
24 Feb 23 Q4 Dec 22 4 31 Dec 22 22.73 -4.46 -3.79 -16.7% 0.00 -0.40 3.8% 9.6% 80.2% 120.3%
23 Nov 22 Q3 Sep 22 3 31 Dec 22 21.90 -2.01 -2.10 -9.6% 0.00 -0.20 6.8% 290.8% 30.4% 51.6%
30 Aug 22 Q2 Jun 22 2 31 Dec 22 20.50 -3.01 -3.03 -14.8% 0.00 -0.30 3.6% 30.2% 29.4% 17.8%
25 May 22 Q1 Mar 22 1 31 Dec 22 21.27 -4.09 -4.29 -20.2% 0.00 -0.40 2.5% 21.3% 149.0% 146.6%
25 Feb 22 Q4 Dec 21 4 31 Dec 21 20.75 -2.02 -1.72 -8.3% 0.00 -0.20 270.3% 33.2% 60.4% 19.9%
24 Nov 21 Q3 Sep 21 3 31 Dec 21 5.60 -4.43 -4.35 -77.6% 0.00 -0.40 64.4% 78.9% 18.1% 110.8%
24 Aug 21 Q2 Jun 21 2 31 Dec 21 15.75 -3.68 -3.68 -23.4% 0.00 -0.40 10.2% 252.8% 111.8% 83.1%
25 May 21 Q1 Mar 21 1 31 Dec 21 17.53 -1.69 -1.74 -9.9% 0.00 -0.20 12.6% 36.7% 19.1% 30.2%
29 Mar 21 Q4 Dec 20 4 31 Dec 20 15.57 -2.38 -2.15 -13.8% 0.00 -0.20 41.4% 53.9% 4.2% 90.3%
30 Nov 20 Q3 Sep 20 3 31 Dec 20 26.58 -1.99 -2.06 -7.8% 0.00 -0.20 495.3% 11.4% 90.5% 6754.8%
28 Aug 20 Q2 Jun 20 2 31 Dec 20 4.46 -24.03 -21.74 -487.0% 0.00 -2.10 83.9% 84.4% 773.0% 2270.7%
29 Jun 20 Q1 Mar 20 1 31 Dec 20 27.69 -2.12 -2.49 -9.0% 0.00 -0.20 18.1% 15.1% 88.7% 1216.6%
28 Feb 20 Q4 Dec 19 4 31 Dec 19 33.80 -19.11 -22.09 -65.3% 0.00 -2.20 12.7% 0.2% 71361.3% 318.5%
26 Nov 19 Q3 Sep 19 3 31 Dec 19 30.01 -0.45 0.03 0.1% 0.00 0.00 5.0% 14.3% 103.4% 99.7%
26 Aug 19 Q2 Jun 19 2 31 Dec 19 28.58 -0.13 -0.92 -3.2% 0.00 -0.10 12.4% 1.9% 511.2% 38.8%
29 May 19 Q1 Mar 19 1 31 Dec 19 32.63 1.13 0.22 0.7% 0.00 0.00 3.6% 3.6% 104.2% 96.3%
28 Feb 19 Q4 Dec 18 4 31 Dec 18 33.86 1.86 -5.28 -15.6% 0.00 -0.50 3.4% 16.0% 148.2% 1105.5%
27 Nov 18 Q3 Sep 18 3 31 Dec 18 35.03 12.14 10.96 31.3% 0.00 1.10 24.9% 23.9% 831.1% 1482.1%
27 Aug 18 Q2 Jun 18 2 31 Dec 18 28.05 -2.75 -1.50 -5.3% 0.00 -0.10 17.1% 68.6% 125.1% 111.0%
30 May 18 Q1 Mar 18 1 31 Dec 18 33.84 6.00 5.96 17.6% 0.00 0.60 15.9% 1.4% 1035.8% 899.3%
28 Feb 18 Q4 Dec 17 4 31 Dec 17 29.19 4.37 0.53 1.8% 0.00 0.10 3.2% 11.6% 166.2% 97.5%
30 Nov 17 Q3 Sep 17 3 31 Dec 17 28.29 -0.67 -0.79 -2.8% 0.00 -0.10 68.3% 11.1% 105.8% 87.8%
29 Aug 17 Q2 Jun 17 2 31 Dec 17 89.30 17.83 13.63 15.3% 0.00 1.30 160.3% 177.1% 1927.6% 251.3%
23 May 17 Q1 Mar 17 1 31 Dec 17 34.30 -0.12 -0.75 -2.2% 0.00 -0.10 3.9% 11.8% 103.6% 77.6%
28 Feb 17 Q4 Dec 16 4 31 Dec 16 33.02 25.45 20.86 63.2% 0.00 2.00 3.8% 7.6% 421.7% 314.9%
29 Nov 16 Q3 Sep 16 3 31 Dec 16 31.82 -6.18 -6.49 -20.4% 0.00 -0.60 1.3% 5.6% 28.0% 444.1%
30 Aug 16 Q2 Jun 16 2 31 Dec 16 32.22 -7.66 -9.01 -28.0% 0.00 -0.90 17.1% 10.4% 171.1% 125.8%
27 May 16 Q1 Mar 16 1 31 Dec 16 38.88 -1.29 -3.32 -8.6% 0.00 -0.30 8.8% 12.6% 65.8% 28.4%
29 Feb 16 31 Dec 15 Other 31 Dec 15 35.75 -6.18 -9.71 -27.2% 0.00 -0.90 6.0% 9.0% 714.6% 343.0%
24 Nov 15 30 Sep 15 Other 31 Dec 15 33.72 -2.92 -1.19 -3.5% 0.00 -0.10 6.3% 11.8% 103.4% 71.5%
27 Aug 15 Q4 Jun 15 4 30 Jun 15 35.97 39.85 34.99 97.3% 0.00 3.40 19.1% 13.9% 853.9% 429.6%
27 May 15 Q3 Mar 15 3 30 Jun 15 44.46 -2.56 -4.64 -10.4% 0.00 -0.45 13.2% 4.7% 111.7% 153.9%
27 Feb 15 31/12/14 2 30/06/15 39.27 -1.32 -2.19 -5.6% 0.00 -0.21 2.7% 6.1% 47.6% 191.9%

Historical Dividends

Financial Ratios

EPS -1.92 sen
Trailing PE (Sector Median: 13.6) 0.0
PEG 0.0
Altman Z 0.6
Beaver -0.028
Current Ratio 0.5
Debt-Equity (DE) Ratio 0.66
FCF Yield -8.22 %
Revenue QoQ 6.97 %
Revenue YoY -6.34%
Profit QoQ -21.88 %
Profit YoY -221.66 %
Profit Margin (Sector Median: 2.0) -23.03 %
ROE (ROIC: -4.28) -5.94 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 13.6)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 2.0)
ROE (ROIC: -4.28)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.32
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] -4.81
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 0.0
Expected Revenue (M) 0.0
Expected Growth (%) 0.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


TAN SRI DATO' YAP YONG SEONG added 1044200.0 units announced on 20 Jul 2022 at ~RM0.065

DATO' SRI YAP WEE KEAT added 1044200.0 units announced on 20 Jul 2022 at ~RM0.065

DATO' SRI YAP WEE KEAT added 468000.0 units announced on 07 Dec 2021 at ~RM0.08

TAN SRI DATO' YAP YONG SEONG added 468000.0 units announced on 07 Dec 2021 at ~RM0.08

DATO' SRI YAP WEE KEAT added 1113900.0 units announced on 22 Sep 2021 at ~RM0.095

TAN SRI DATO' YAP YONG SEONG added 1113900.0 units announced on 22 Sep 2021 at ~RM0.095

Summary


Market Cap: 76 M.

Number of Shares: 1023 M.

Adjusted Float: 47.1%.

Stock highly correlated with

COSMOS (46%)

HIGHTEC (45%)

ANCOMLB (44%)

FCW (44%)

Olympia Industries Berhad, an investment holding company, is engaged in gaming, property development, construction, and financial services businesses in Malaysia and Singapore. The company's activities include development of real estate properties; organizing and managing numbers forecast pools and public lotteries; and investment and letting of properties. It is also engaged in stock broking; providing financial services; options and futures trading; money lending; and maintaining and operating Internet-based transaction facilities and services. In addition, the company is involved in trading of securities; operating restaurants; selling food and beverages; events organizing and project management; owning and managing club houses; building maintenance; servicing of oil and gas pipeline; and operating tour and travel agency. The company is based in Kuala Lumpur, Malaysia.

Sectors: Trading & Services, Penny Stocks, Travel, Leisure & Hospitality, Consumer Products & Services, Post MCO

Code: 3018

Website: http://www.oib.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 01-Apr-2024

Shareholder % Value (M)
Duta Equities Sdn Bhd 53.22% 40.83
MP Factors Sdn Bhd 3.38% 2.59
Pacific Element Sdn Bhd 3.27% 2.51
Azizan Bin Abd Rahman 2.87% 2.2
Ng Eng Siong 1.0% 0.77
Chin Kiam Hsung 0.99% 0.76
Lim Pay Kaon 0.68% 0.52
Lim Pei Tiam @ Liam Ahat Kiat 0.68% 0.52
Wong Ah Wah 0.64% 0.49
Teng Siew Kean 0.53% 0.41
Tye Lim Huat 0.39% 0.3
Teo Kwee Hock 0.37% 0.28
Ng Soo Yong 0.29% 0.22
Chan Kam Fut 0.29% 0.22
J.V. Avenue Sdn Bhd 0.28% 0.21
Low Ngok Ming 0.28% 0.21
Chin Sin Lin 0.28% 0.21
Veronica Bong 0.25% 0.19
Tan Yee Ming 0.25% 0.19
Heng Sze Siang 0.24% 0.18
Cheng Sau Peng 0.23% 0.18
Chey Jiun Loong 0.21% 0.16
Yap Lee Su 0.21% 0.16
Cheong Peng Hong 0.2% 0.15
Ng Chai Hock 0.2% 0.15
Lee Lai Heng 0.2% 0.15
Tan Sri Dato' Yap Yong Seong 0.01% 0.0
Dato' Sri Yap Wee Keat 0.0% 0.0
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.