[OMESTI] QoQ Annualized Quarter Result on 30-Sep-2020 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 500.55%
YoY- -95.51%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 266,128 240,300 245,530 234,746 168,572 255,366 236,205 8.28%
PBT 2,404 6,224 5,294 7,286 1,128 33,908 42,329 -85.25%
Tax -1,200 -2,118 -1,345 -1,870 0 -4,881 -4,428 -58.15%
NP 1,204 4,106 3,949 5,416 1,128 29,027 37,901 -89.99%
-
NP to SH -5,764 -3,037 428 2,186 364 24,620 33,684 -
-
Tax Rate 49.92% 34.03% 25.41% 25.67% 0.00% 14.39% 10.46% -
Total Cost 264,924 236,194 241,581 229,330 167,444 226,339 198,304 21.32%
-
Net Worth 203,779 218,447 202,126 185,262 192,481 188,697 166,778 14.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 203,779 218,447 202,126 185,262 192,481 188,697 166,778 14.30%
NOSH 532,478 532,478 531,681 530,838 530,838 530,838 478,561 7.38%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.45% 1.71% 1.61% 2.31% 0.67% 11.37% 16.05% -
ROE -2.83% -1.39% 0.21% 1.18% 0.19% 13.05% 20.20% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 49.98 45.23 46.25 44.22 31.76 53.36 49.36 0.83%
EPS -1.08 -0.57 0.08 0.42 0.08 5.10 7.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3827 0.4112 0.3807 0.349 0.3626 0.3943 0.3485 6.44%
Adjusted Per Share Value based on latest NOSH - 530,838
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 49.28 44.50 45.47 43.47 31.22 47.29 43.74 8.28%
EPS -1.07 -0.56 0.08 0.40 0.07 4.56 6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3774 0.4045 0.3743 0.3431 0.3564 0.3494 0.3088 14.32%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.44 0.475 0.535 0.49 0.52 0.45 0.52 -
P/RPS 0.88 1.05 1.16 1.11 1.64 0.84 1.05 -11.11%
P/EPS -40.65 -83.09 663.67 118.99 758.34 8.75 7.39 -
EY -2.46 -1.20 0.15 0.84 0.13 11.43 13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.16 1.41 1.40 1.43 1.14 1.49 -15.87%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 26/02/21 27/11/20 27/08/20 30/06/20 27/02/20 -
Price 0.45 0.445 0.545 0.475 0.66 0.52 0.665 -
P/RPS 0.90 0.98 1.18 1.07 2.08 0.97 1.35 -23.70%
P/EPS -41.57 -77.84 676.07 115.35 962.51 10.11 9.45 -
EY -2.41 -1.28 0.15 0.87 0.10 9.89 10.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.08 1.43 1.36 1.82 1.32 1.91 -27.48%

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