[OMESTI] QoQ Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 11.8%
YoY- -2585.28%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 379,852 407,080 399,574 373,978 296,856 435,471 446,158 -10.17%
PBT -15,612 -27,422 -16,445 -24,764 -32,160 6,242 716 -
Tax -1,840 -247 -4,578 -5,248 -3,872 -5,970 -6,100 -55.05%
NP -17,452 -27,669 -21,024 -30,012 -36,032 272 -5,384 119.18%
-
NP to SH -14,268 -23,019 -16,101 -24,812 -28,132 -139 -6,426 70.27%
-
Tax Rate - - - - - 95.64% 851.96% -
Total Cost 397,304 434,749 420,598 403,990 332,888 435,199 451,542 -8.18%
-
Net Worth 258,191 264,197 267,120 259,169 268,108 258,508 255,809 0.62%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 2,674 4,031 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 258,191 264,197 267,120 259,169 268,108 258,508 255,809 0.62%
NOSH 389,584 387,614 388,157 387,687 388,563 372,222 388,709 0.15%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -4.59% -6.80% -5.26% -8.03% -12.14% 0.06% -1.21% -
ROE -5.53% -8.71% -6.03% -9.57% -10.49% -0.05% -2.51% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 97.94 105.02 103.59 96.46 76.40 116.99 114.78 -10.04%
EPS -3.68 -5.94 -4.15 -6.40 -7.24 -0.04 -1.65 70.78%
DPS 0.00 0.00 0.69 1.04 0.00 0.00 0.00 -
NAPS 0.6657 0.6816 0.6925 0.6685 0.69 0.6945 0.6581 0.76%
Adjusted Per Share Value based on latest NOSH - 386,546
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 70.34 75.39 74.00 69.26 54.97 80.64 82.62 -10.18%
EPS -2.64 -4.26 -2.98 -4.59 -5.21 -0.03 -1.19 70.18%
DPS 0.00 0.00 0.50 0.75 0.00 0.00 0.00 -
NAPS 0.4781 0.4893 0.4947 0.4799 0.4965 0.4787 0.4737 0.61%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.50 0.48 0.515 0.52 0.65 0.505 0.545 -
P/RPS 0.51 0.46 0.50 0.54 0.85 0.43 0.47 5.60%
P/EPS -13.59 -8.08 -12.34 -8.12 -8.98 -1,352.32 -32.96 -44.63%
EY -7.36 -12.37 -8.11 -12.31 -11.14 -0.07 -3.03 80.79%
DY 0.00 0.00 1.35 2.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.74 0.78 0.94 0.73 0.83 -6.53%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 26/02/16 26/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.49 0.48 0.515 0.52 0.51 0.75 0.51 -
P/RPS 0.50 0.46 0.50 0.54 0.67 0.64 0.44 8.90%
P/EPS -13.32 -8.08 -12.34 -8.12 -7.04 -2,008.39 -30.85 -42.90%
EY -7.51 -12.37 -8.11 -12.31 -14.20 -0.05 -3.24 75.23%
DY 0.00 0.00 1.35 2.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.74 0.78 0.74 1.08 0.77 -2.61%

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