Highlights

[OMESTI] QoQ Quarter Result on 2020-06-30 [#1]

Stock [OMESTI]: OMESTI BHD
Announcement Date 27-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2021
Quarter 30-Jun-2020  [#1]
Profit Trend QoQ -     114.15%    YoY -     -97.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 42,143 78,212 51,829 65,306 60,019 69,009 56,076 -17.35%
  QoQ % -46.12% 50.90% -20.64% 8.81% -13.03% 23.06% -
  Horiz. % 75.15% 139.48% 92.43% 116.46% 107.03% 123.06% 100.00%
PBT 282 2,161 2,766 24,632 4,349 2,108 -6,620 -
  QoQ % -86.95% -21.87% -88.77% 466.38% 106.31% 131.84% -
  Horiz. % -4.26% -32.64% -41.78% -372.08% -65.69% -31.84% 100.00%
Tax 0 -1,560 -26 -2,869 -426 -513 685 -
  QoQ % 0.00% -5,900.00% 99.09% -573.47% 16.96% -174.89% -
  Horiz. % 0.00% -227.74% -3.80% -418.83% -62.19% -74.89% 100.00%
NP 282 601 2,740 21,763 3,923 1,595 -5,935 -
  QoQ % -53.08% -78.07% -87.41% 454.75% 145.96% 126.87% -
  Horiz. % -4.75% -10.13% -46.17% -366.69% -66.10% -26.87% 100.00%
NP to SH 91 -643 942 20,267 4,054 941 -5,234 -
  QoQ % 114.15% -168.26% -95.35% 399.93% 330.82% 117.98% -
  Horiz. % -1.74% 12.29% -18.00% -387.22% -77.46% -17.98% 100.00%
Tax Rate - % 72.19 % 0.94 % 11.65 % 9.80 % 24.34 % - % -
  QoQ % 0.00% 7,579.79% -91.93% 18.88% -59.74% 0.00% -
  Horiz. % 0.00% 296.59% 3.86% 47.86% 40.26% 100.00% -
Total Cost 41,861 77,611 49,089 43,543 56,096 67,414 62,011 -23.07%
  QoQ % -46.06% 58.10% 12.74% -22.38% -16.79% 8.71% -
  Horiz. % 67.51% 125.16% 79.16% 70.22% 90.46% 108.71% 100.00%
Net Worth 192,481 188,697 166,778 161,773 145,579 147,675 155,375 15.36%
  QoQ % 2.01% 13.14% 3.09% 11.12% -1.42% -4.96% -
  Horiz. % 123.88% 121.45% 107.34% 104.12% 93.70% 95.04% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 192,481 188,697 166,778 161,773 145,579 147,675 155,375 15.36%
  QoQ % 2.01% 13.14% 3.09% 11.12% -1.42% -4.96% -
  Horiz. % 123.88% 121.45% 107.34% 104.12% 93.70% 95.04% 100.00%
NOSH 530,838 478,562 478,561 477,350 477,781 477,295 461,055 9.86%
  QoQ % 10.92% 0.00% 0.25% -0.09% 0.10% 3.52% -
  Horiz. % 115.14% 103.80% 103.80% 103.53% 103.63% 103.52% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 0.67 % 0.77 % 5.29 % 33.32 % 6.54 % 2.31 % -10.58 % -
  QoQ % -12.99% -85.44% -84.12% 409.48% 183.12% 121.83% -
  Horiz. % -6.33% -7.28% -50.00% -314.93% -61.81% -21.83% 100.00%
ROE 0.05 % -0.34 % 0.56 % 12.53 % 2.78 % 0.64 % -3.37 % -
  QoQ % 114.71% -160.71% -95.53% 350.72% 334.37% 118.99% -
  Horiz. % -1.48% 10.09% -16.62% -371.81% -82.49% -18.99% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.94 16.34 10.83 13.68 12.56 14.46 12.16 -24.75%
  QoQ % -51.41% 50.88% -20.83% 8.92% -13.14% 18.91% -
  Horiz. % 65.30% 134.38% 89.06% 112.50% 103.29% 118.91% 100.00%
EPS 0.02 -0.13 0.20 4.25 0.85 0.20 -1.14 -
  QoQ % 115.38% -165.00% -95.29% 400.00% 325.00% 117.54% -
  Horiz. % -1.75% 11.40% -17.54% -372.81% -74.56% -17.54% 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 0.3626 0.3943 0.3485 0.3389 0.3047 0.3094 0.3370 5.01%
  QoQ % -8.04% 13.14% 2.83% 11.22% -1.52% -8.19% -
  Horiz. % 107.60% 117.00% 103.41% 100.56% 90.42% 91.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 531,378
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 7.93 14.72 9.75 12.29 11.29 12.99 10.55 -17.34%
  QoQ % -46.13% 50.97% -20.67% 8.86% -13.09% 23.13% -
  Horiz. % 75.17% 139.53% 92.42% 116.49% 107.01% 123.13% 100.00%
EPS 0.02 -0.12 0.18 3.81 0.76 0.18 -0.98 -
  QoQ % 116.67% -166.67% -95.28% 401.32% 322.22% 118.37% -
  Horiz. % -2.04% 12.24% -18.37% -388.78% -77.55% -18.37% 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 0.3622 0.3551 0.3139 0.3044 0.2740 0.2779 0.2924 15.36%
  QoQ % 2.00% 13.13% 3.12% 11.09% -1.40% -4.96% -
  Horiz. % 123.87% 121.44% 107.35% 104.10% 93.71% 95.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.5200 0.4500 0.5200 0.4000 0.4050 0.4000 0.4100 -
P/RPS 6.55 2.75 4.80 2.92 3.22 2.77 3.37 55.81%
  QoQ % 138.18% -42.71% 64.38% -9.32% 16.25% -17.80% -
  Horiz. % 194.36% 81.60% 142.43% 86.65% 95.55% 82.20% 100.00%
P/EPS 3,033.36 -334.92 264.17 9.42 47.73 202.89 -36.12 -
  QoQ % 1,005.70% -226.78% 2,704.35% -80.26% -76.47% 661.71% -
  Horiz. % -8,398.01% 927.24% -731.37% -26.08% -132.14% -561.71% 100.00%
EY 0.03 -0.30 0.38 10.61 2.10 0.49 -2.77 -
  QoQ % 110.00% -178.95% -96.42% 405.24% 328.57% 117.69% -
  Horiz. % -1.08% 10.83% -13.72% -383.03% -75.81% -17.69% 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 1.43 1.14 1.49 1.18 1.33 1.29 1.22 11.18%
  QoQ % 25.44% -23.49% 26.27% -11.28% 3.10% 5.74% -
  Horiz. % 117.21% 93.44% 122.13% 96.72% 109.02% 105.74% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 21/11/19 27/08/19 31/05/19 27/02/19 -
Price 0.6600 0.5200 0.6650 0.5050 0.4000 0.4000 0.3850 -
P/RPS 8.31 3.18 6.14 3.69 3.18 2.77 3.17 90.23%
  QoQ % 161.32% -48.21% 66.40% 16.04% 14.80% -12.62% -
  Horiz. % 262.15% 100.32% 193.69% 116.40% 100.32% 87.38% 100.00%
P/EPS 3,850.04 -387.02 337.84 11.89 47.14 202.89 -33.91 -
  QoQ % 1,094.79% -214.56% 2,741.38% -74.78% -76.77% 698.32% -
  Horiz. % -11,353.70% 1,141.32% -996.28% -35.06% -139.02% -598.32% 100.00%
EY 0.03 -0.26 0.30 8.41 2.12 0.49 -2.95 -
  QoQ % 111.54% -186.67% -96.43% 296.70% 332.65% 116.61% -
  Horiz. % -1.02% 8.81% -10.17% -285.08% -71.86% -16.61% 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 1.82 1.32 1.91 1.49 1.31 1.29 1.14 36.64%
  QoQ % 37.88% -30.89% 28.19% 13.74% 1.55% 13.16% -
  Horiz. % 159.65% 115.79% 167.54% 130.70% 114.91% 113.16% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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