OLYMPIA | OLYMPIA INDUSTRIES BERHAD [NS]
0.065 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
OLYMPIA [NS] Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
OLYMPIA [NS] Quarter Reports
Customize
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 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 21.40 | -4.26 | -4.30 | -20.1% | 0.00 | -0.40 | 10.9% | 3.0% | 98.7% | 20.7% | ||||||||
| 29 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 19.29 | -2.17 | -2.16 | -11.2% | 0.00 | -0.20 | 14.3% | 8.2% | 55.1% | 60.5% | ||||||||
| 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% |
OLYMPIA [NS] Historical Dividends
OLYMPIA [NS] Financial Ratios
| EPS | -1.49 sen |
| Trailing PE (Sector Median: 13.0) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.6 |
| Beaver | -0.028 |
| Current Ratio | 0.5 |
| Debt-Equity (DE) Ratio | 0.66 |
| FCF Yield | -9.49 % |
| Revenue QoQ | 10.92 % |
| Revenue YoY | 3.03% |
| Profit QoQ | -98.7 % |
| Profit YoY | 20.66 % |
| Profit Margin (Sector Median: -0.9) | -18.06 % |
| ROE (ROIC: -4.28) | -5.94 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
OLYMPIA [NS] Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.0) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -0.9) | |
| ROE (ROIC: -4.28) | |
| Altman Z |
OLYMPIA [NS] 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 |
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] | -4.3 |
| 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 |
OLYMPIA [NS] 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
OLYMPIA [NS] Summary
Market Cap: 66 M.
Market Cap Class: Shrimp
Number of Shares: 1023 M.
Adjusted Float: 47.1%.
Stock highly correlated with
FGV (76%)
UNITRAD (76%)
UOAREIT (76%)
WILLOW (76%)
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
Code: 3018
Website: http://www.oib.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
OLYMPIA [NS] Top Shareholdings
Updated on 01-Apr-2024
| Shareholder | % | Value (M) |
|---|---|---|
| Duta Equities Sdn Bhd | 54.54% | 36.27 |
| Duta Equities Sdnb Berhad | 53.71% | 35.71 |
| MP Factors Sdn Bhd | 3.38% | 2.25 |
| Pacific Element Sdn Bhd | 3.27% | 2.17 |
| Azizan Bin Abd Rahman | 2.87% | 1.91 |
| Ng Eng Siong | 1.0% | 0.66 |
| Chin Kiam Hsung | 0.99% | 0.66 |
| Lim Pay Kaon | 0.68% | 0.45 |
| Lim Pei Tiam @ Liam Ahat Kiat | 0.68% | 0.45 |
| Wong Ah Wah | 0.64% | 0.43 |
| Teng Siew Kean | 0.53% | 0.35 |
| Tye Lim Huat | 0.39% | 0.26 |
| Teo Kwee Hock | 0.37% | 0.25 |
| Ng Soo Yong | 0.29% | 0.19 |
| Chan Kam Fut | 0.29% | 0.19 |
| J.V. Avenue Sdn Bhd | 0.28% | 0.19 |
| Low Ngok Ming | 0.28% | 0.19 |
| Chin Sin Lin | 0.28% | 0.19 |
| Veronica Bong | 0.25% | 0.17 |
| Tan Yee Ming | 0.25% | 0.17 |
| Heng Sze Siang | 0.24% | 0.16 |
| Cheng Sau Peng | 0.23% | 0.15 |
| Chey Jiun Loong | 0.21% | 0.14 |
| Yap Lee Su | 0.21% | 0.14 |
| Cheong Peng Hong | 0.2% | 0.13 |
| Ng Chai Hock | 0.2% | 0.13 |
| Lee Lai Heng | 0.2% | 0.13 |
| Tan Sri Dato' Yap Yong Seong | 0.01% | 0.0 |
| Dato' Sri Yap Wee Keat | 0.0% | 0.0 |