Highlights

[OMESTI] YoY Annualized 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 -     -98.52%    YoY -     -97.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 168,572 240,076 212,828 356,764 379,852 296,856 376,148 -12.51%
  YoY % -29.78% 12.80% -40.34% -6.08% 27.96% -21.08% -
  Horiz. % 44.82% 63.82% 56.58% 94.85% 100.98% 78.92% 100.00%
PBT 1,128 17,396 -22,892 9,696 -15,612 -32,160 6,440 -25.18%
  YoY % -93.52% 175.99% -336.10% 162.11% 51.46% -599.38% -
  Horiz. % 17.52% 270.12% -355.47% 150.56% -242.42% -499.38% 100.00%
Tax 0 -1,704 -328 -5,668 -1,840 -3,872 -3,732 -
  YoY % 0.00% -419.51% 94.21% -208.04% 52.48% -3.75% -
  Horiz. % -0.00% 45.66% 8.79% 151.88% 49.30% 103.75% 100.00%
NP 1,128 15,692 -23,220 4,028 -17,452 -36,032 2,708 -13.57%
  YoY % -92.81% 167.58% -676.46% 123.08% 51.57% -1,430.58% -
  Horiz. % 41.65% 579.47% -857.46% 148.74% -644.46% -1,330.58% 100.00%
NP to SH 364 16,216 -22,268 -1,840 -14,268 -28,132 4,344 -33.82%
  YoY % -97.76% 172.82% -1,110.22% 87.10% 49.28% -747.61% -
  Horiz. % 8.38% 373.30% -512.62% -42.36% -328.45% -647.61% 100.00%
Tax Rate - % 9.80 % - % 58.46 % - % - % 57.95 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 16.91% 0.00% 100.88% 0.00% 0.00% 100.00%
Total Cost 167,444 224,384 236,048 352,736 397,304 332,888 373,440 -12.50%
  YoY % -25.38% -4.94% -33.08% -11.22% 19.35% -10.86% -
  Horiz. % 44.84% 60.09% 63.21% 94.46% 106.39% 89.14% 100.00%
Net Worth 192,481 145,579 147,873 276,512 258,191 268,108 258,778 -4.81%
  YoY % 32.22% -1.55% -46.52% 7.10% -3.70% 3.61% -
  Horiz. % 74.38% 56.26% 57.14% 106.85% 99.77% 103.61% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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 30/06/14 CAGR
Net Worth 192,481 145,579 147,873 276,512 258,191 268,108 258,778 -4.81%
  YoY % 32.22% -1.55% -46.52% 7.10% -3.70% 3.61% -
  Horiz. % 74.38% 56.26% 57.14% 106.85% 99.77% 103.61% 100.00%
NOSH 530,838 477,781 431,873 430,437 387,850 388,563 387,857 5.36%
  YoY % 11.10% 10.63% 0.33% 10.98% -0.18% 0.18% -
  Horiz. % 136.86% 123.18% 111.35% 110.98% 100.00% 100.18% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.67 % 6.54 % -10.91 % 1.13 % -4.59 % -12.14 % 0.72 % -1.19%
  YoY % -89.76% 159.95% -1,065.49% 124.62% 62.19% -1,786.11% -
  Horiz. % 93.06% 908.33% -1,515.28% 156.94% -637.50% -1,686.11% 100.00%
ROE 0.19 % 11.14 % -15.06 % -0.67 % -5.53 % -10.49 % 1.68 % -30.44%
  YoY % -98.29% 173.97% -2,147.76% 87.88% 47.28% -724.40% -
  Horiz. % 11.31% 663.10% -896.43% -39.88% -329.17% -624.40% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 31.76 50.25 49.28 82.88 97.94 76.40 96.98 -16.96%
  YoY % -36.80% 1.97% -40.54% -15.38% 28.19% -21.22% -
  Horiz. % 32.75% 51.81% 50.81% 85.46% 100.99% 78.78% 100.00%
EPS 0.08 3.40 -5.16 -0.44 -3.68 -7.24 1.12 -35.56%
  YoY % -97.65% 165.89% -1,072.73% 88.04% 49.17% -746.43% -
  Horiz. % 7.14% 303.57% -460.71% -39.29% -328.57% -646.43% 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 0.3626 0.3047 0.3424 0.6424 0.6657 0.6900 0.6672 -9.66%
  YoY % 19.00% -11.01% -46.70% -3.50% -3.52% 3.42% -
  Horiz. % 54.35% 45.67% 51.32% 96.28% 99.78% 103.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 531,378
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 31.72 45.18 40.05 67.14 71.48 55.87 70.79 -12.51%
  YoY % -29.79% 12.81% -40.35% -6.07% 27.94% -21.08% -
  Horiz. % 44.81% 63.82% 56.58% 94.84% 100.97% 78.92% 100.00%
EPS 0.07 3.05 -4.19 -0.35 -2.69 -5.29 0.82 -33.62%
  YoY % -97.70% 172.79% -1,097.14% 86.99% 49.15% -745.12% -
  Horiz. % 8.54% 371.95% -510.98% -42.68% -328.05% -645.12% 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 0.3622 0.2740 0.2783 0.5204 0.4859 0.5046 0.4870 -4.81%
  YoY % 32.19% -1.55% -46.52% 7.10% -3.71% 3.61% -
  Horiz. % 74.37% 56.26% 57.15% 106.86% 99.77% 103.61% 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 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.5200 0.4050 0.4400 0.5000 0.5000 0.6500 0.7350 -
P/RPS 1.64 0.81 0.89 0.60 0.51 0.85 0.76 13.66%
  YoY % 102.47% -8.99% 48.33% 17.65% -40.00% 11.84% -
  Horiz. % 215.79% 106.58% 117.11% 78.95% 67.11% 111.84% 100.00%
P/EPS 758.34 11.93 -8.53 -116.97 -13.59 -8.98 65.63 50.30%
  YoY % 6,256.58% 239.86% 92.71% -760.71% -51.34% -113.68% -
  Horiz. % 1,155.48% 18.18% -13.00% -178.23% -20.71% -13.68% 100.00%
EY 0.13 8.38 -11.72 -0.85 -7.36 -11.14 1.52 -33.60%
  YoY % -98.45% 171.50% -1,278.82% 88.45% 33.93% -832.89% -
  Horiz. % 8.55% 551.32% -771.05% -55.92% -484.21% -732.89% 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 1.43 1.33 1.29 0.78 0.75 0.94 1.10 4.47%
  YoY % 7.52% 3.10% 65.38% 4.00% -20.21% -14.55% -
  Horiz. % 130.00% 120.91% 117.27% 70.91% 68.18% 85.45% 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 30/06/14 CAGR
Date 27/08/20 27/08/19 28/08/18 24/08/17 30/08/16 28/08/15 19/08/14 -
Price 0.6600 0.4000 0.4100 0.5000 0.4900 0.5100 0.7100 -
P/RPS 2.08 0.80 0.83 0.60 0.50 0.67 0.73 19.05%
  YoY % 160.00% -3.61% 38.33% 20.00% -25.37% -8.22% -
  Horiz. % 284.93% 109.59% 113.70% 82.19% 68.49% 91.78% 100.00%
P/EPS 962.51 11.79 -7.95 -116.97 -13.32 -7.04 63.39 57.30%
  YoY % 8,063.78% 248.30% 93.20% -778.15% -89.20% -111.11% -
  Horiz. % 1,518.39% 18.60% -12.54% -184.52% -21.01% -11.11% 100.00%
EY 0.10 8.49 -12.58 -0.85 -7.51 -14.20 1.58 -36.85%
  YoY % -98.82% 167.49% -1,380.00% 88.68% 47.11% -998.73% -
  Horiz. % 6.33% 537.34% -796.20% -53.80% -475.32% -898.73% 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 1.82 1.31 1.20 0.78 0.74 0.74 1.06 9.42%
  YoY % 38.93% 9.17% 53.85% 5.41% 0.00% -30.19% -
  Horiz. % 171.70% 123.58% 113.21% 73.58% 69.81% 69.81% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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