Highlights

[OMESTI] YoY Quarter Result on 2016-06-30 [#1]

Stock [OMESTI]: OMESTI BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Jun-2016  [#1]
Profit Trend QoQ -     67.40%    YoY -     49.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 60,019 53,207 89,191 94,963 74,214 94,037 69,312 -2.37%
  YoY % 12.80% -40.34% -6.08% 27.96% -21.08% 35.67% -
  Horiz. % 86.59% 76.76% 128.68% 137.01% 107.07% 135.67% 100.00%
PBT 4,349 -5,723 2,424 -3,903 -8,040 1,610 883 30.42%
  YoY % 175.99% -336.10% 162.11% 51.46% -599.38% 82.33% -
  Horiz. % 492.53% -648.13% 274.52% -442.02% -910.53% 182.33% 100.00%
Tax -426 -82 -1,417 -460 -968 -933 -820 -10.34%
  YoY % -419.51% 94.21% -208.04% 52.48% -3.75% -13.78% -
  Horiz. % 51.95% 10.00% 172.80% 56.10% 118.05% 113.78% 100.00%
NP 3,923 -5,805 1,007 -4,363 -9,008 677 63 99.03%
  YoY % 167.58% -676.46% 123.08% 51.57% -1,430.58% 974.60% -
  Horiz. % 6,226.98% -9,214.29% 1,598.41% -6,925.40% -14,298.41% 1,074.60% 100.00%
NP to SH 4,054 -5,567 -460 -3,567 -7,033 1,086 545 39.70%
  YoY % 172.82% -1,110.22% 87.10% 49.28% -747.61% 99.27% -
  Horiz. % 743.85% -1,021.47% -84.40% -654.50% -1,290.46% 199.27% 100.00%
Tax Rate 9.80 % - % 58.46 % - % - % 57.95 % 92.87 % -31.25%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -37.60% -
  Horiz. % 10.55% 0.00% 62.95% 0.00% 0.00% 62.40% 100.00%
Total Cost 56,096 59,012 88,184 99,326 83,222 93,360 69,249 -3.45%
  YoY % -4.94% -33.08% -11.22% 19.35% -10.86% 34.82% -
  Horiz. % 81.01% 85.22% 127.34% 143.43% 120.18% 134.82% 100.00%
Net Worth 145,579 147,873 276,512 258,191 268,108 258,778 155,077 -1.05%
  YoY % -1.55% -46.52% 7.10% -3.70% 3.61% 66.87% -
  Horiz. % 93.88% 95.35% 178.31% 166.49% 172.89% 166.87% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 145,579 147,873 276,512 258,191 268,108 258,778 155,077 -1.05%
  YoY % -1.55% -46.52% 7.10% -3.70% 3.61% 66.87% -
  Horiz. % 93.88% 95.35% 178.31% 166.49% 172.89% 166.87% 100.00%
NOSH 477,781 431,873 430,437 387,850 388,563 387,857 247,727 11.56%
  YoY % 10.63% 0.33% 10.98% -0.18% 0.18% 56.57% -
  Horiz. % 192.87% 174.33% 173.75% 156.56% 156.85% 156.57% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.54 % -10.91 % 1.13 % -4.59 % -12.14 % 0.72 % 0.09 % 104.21%
  YoY % 159.95% -1,065.49% 124.62% 62.19% -1,786.11% 700.00% -
  Horiz. % 7,266.67% -12,122.22% 1,255.56% -5,100.00% -13,488.89% 800.00% 100.00%
ROE 2.78 % -3.76 % -0.17 % -1.38 % -2.62 % 0.42 % 0.35 % 41.23%
  YoY % 173.94% -2,111.76% 87.68% 47.33% -723.81% 20.00% -
  Horiz. % 794.29% -1,074.29% -48.57% -394.29% -748.57% 120.00% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 12.56 12.32 20.72 24.48 19.10 24.25 27.98 -12.49%
  YoY % 1.95% -40.54% -15.36% 28.17% -21.24% -13.33% -
  Horiz. % 44.89% 44.03% 74.05% 87.49% 68.26% 86.67% 100.00%
EPS 0.85 -1.29 -0.11 -0.92 -1.81 0.28 0.22 25.25%
  YoY % 165.89% -1,072.73% 88.04% 49.17% -746.43% 27.27% -
  Horiz. % 386.36% -586.36% -50.00% -418.18% -822.73% 127.27% 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 0.3047 0.3424 0.6424 0.6657 0.6900 0.6672 0.6260 -11.30%
  YoY % -11.01% -46.70% -3.50% -3.52% 3.42% 6.58% -
  Horiz. % 48.67% 54.70% 102.62% 106.34% 110.22% 106.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 531,378
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.29 10.01 16.78 17.87 13.97 17.70 13.04 -2.37%
  YoY % 12.79% -40.35% -6.10% 27.92% -21.07% 35.74% -
  Horiz. % 86.58% 76.76% 128.68% 137.04% 107.13% 135.74% 100.00%
EPS 0.76 -1.05 -0.09 -0.67 -1.32 0.20 0.10 40.20%
  YoY % 172.38% -1,066.67% 86.57% 49.24% -760.00% 100.00% -
  Horiz. % 760.00% -1,050.00% -90.00% -670.00% -1,320.00% 200.00% 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 0.2740 0.2783 0.5204 0.4859 0.5046 0.4870 0.2918 -1.04%
  YoY % -1.55% -46.52% 7.10% -3.71% 3.61% 66.90% -
  Horiz. % 93.90% 95.37% 178.34% 166.52% 172.93% 166.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4050 0.4400 0.5000 0.5000 0.6500 0.7350 0.4700 -
P/RPS 3.22 3.57 2.41 2.04 3.40 3.03 1.68 11.45%
  YoY % -9.80% 48.13% 18.14% -40.00% 12.21% 80.36% -
  Horiz. % 191.67% 212.50% 143.45% 121.43% 202.38% 180.36% 100.00%
P/EPS 47.73 -34.13 -467.87 -54.37 -35.91 262.50 213.64 -22.09%
  YoY % 239.85% 92.71% -760.53% -51.41% -113.68% 22.87% -
  Horiz. % 22.34% -15.98% -219.00% -25.45% -16.81% 122.87% 100.00%
EY 2.10 -2.93 -0.21 -1.84 -2.78 0.38 0.47 28.32%
  YoY % 171.67% -1,295.24% 88.59% 33.81% -831.58% -19.15% -
  Horiz. % 446.81% -623.40% -44.68% -391.49% -591.49% 80.85% 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 1.33 1.29 0.78 0.75 0.94 1.10 0.75 10.01%
  YoY % 3.10% 65.38% 4.00% -20.21% -14.55% 46.67% -
  Horiz. % 177.33% 172.00% 104.00% 100.00% 125.33% 146.67% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 28/08/18 24/08/17 30/08/16 28/08/15 19/08/14 27/08/13 -
Price 0.4000 0.4100 0.5000 0.4900 0.5100 0.7100 0.6700 -
P/RPS 3.18 3.33 2.41 2.00 2.67 2.93 2.39 4.87%
  YoY % -4.50% 38.17% 20.50% -25.09% -8.87% 22.59% -
  Horiz. % 133.05% 139.33% 100.84% 83.68% 111.72% 122.59% 100.00%
P/EPS 47.14 -31.81 -467.87 -53.28 -28.18 253.57 304.55 -26.71%
  YoY % 248.19% 93.20% -778.13% -89.07% -111.11% -16.74% -
  Horiz. % 15.48% -10.44% -153.63% -17.49% -9.25% 83.26% 100.00%
EY 2.12 -3.14 -0.21 -1.88 -3.55 0.39 0.33 36.33%
  YoY % 167.52% -1,395.24% 88.83% 47.04% -1,010.26% 18.18% -
  Horiz. % 642.42% -951.52% -63.64% -569.70% -1,075.76% 118.18% 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 1.31 1.20 0.78 0.74 0.74 1.06 1.07 3.43%
  YoY % 9.17% 53.85% 5.41% 0.00% -30.19% -0.93% -
  Horiz. % 122.43% 112.15% 72.90% 69.16% 69.16% 99.07% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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