[OMESTI] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -86.41%
YoY- 99.27%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 435,471 446,158 429,950 376,148 352,286 350,758 315,288 24.04%
PBT 6,242 716 6,366 6,440 36,213 30,873 16,464 -47.64%
Tax -5,970 -6,100 -5,394 -3,732 -3,449 -3,941 -3,170 52.56%
NP 272 -5,384 972 2,708 32,764 26,932 13,294 -92.53%
-
NP to SH -139 -6,426 -924 4,344 31,966 26,445 12,492 -
-
Tax Rate 95.64% 851.96% 84.73% 57.95% 9.52% 12.77% 19.25% -
Total Cost 435,199 451,542 428,978 373,440 319,522 323,826 301,994 27.61%
-
Net Worth 258,508 255,809 258,257 258,778 228,443 0 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 258,508 255,809 258,257 258,778 228,443 0 0 -
NOSH 372,222 388,709 385,000 387,857 340,960 325,019 300,058 15.46%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.06% -1.21% 0.23% 0.72% 9.30% 7.68% 4.22% -
ROE -0.05% -2.51% -0.36% 1.68% 13.99% 0.00% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 116.99 114.78 111.68 96.98 103.32 107.92 105.08 7.42%
EPS -0.04 -1.65 -0.24 1.12 9.38 8.13 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6945 0.6581 0.6708 0.6672 0.67 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 387,857
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 80.54 82.52 79.52 69.57 65.16 64.87 58.31 24.05%
EPS -0.03 -1.19 -0.17 0.80 5.91 4.89 2.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4781 0.4731 0.4777 0.4786 0.4225 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.505 0.545 0.695 0.735 0.80 0.735 0.69 -
P/RPS 0.43 0.47 0.62 0.76 0.77 0.68 0.66 -24.86%
P/EPS -1,352.32 -32.96 -289.58 65.63 8.53 9.03 16.57 -
EY -0.07 -3.03 -0.35 1.52 11.72 11.07 6.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 1.04 1.10 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 19/08/14 30/05/14 26/02/14 20/11/13 -
Price 0.75 0.51 0.60 0.71 0.735 0.75 0.78 -
P/RPS 0.64 0.44 0.54 0.73 0.71 0.69 0.74 -9.23%
P/EPS -2,008.39 -30.85 -250.00 63.39 7.84 9.22 18.74 -
EY -0.05 -3.24 -0.40 1.58 12.76 10.85 5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.77 0.89 1.06 1.10 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment