[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -595.53%
YoY- -124.3%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 373,978 296,856 435,471 446,158 429,950 376,148 352,286 4.06%
PBT -24,764 -32,160 6,242 716 6,366 6,440 36,213 -
Tax -5,248 -3,872 -5,970 -6,100 -5,394 -3,732 -3,449 32.25%
NP -30,012 -36,032 272 -5,384 972 2,708 32,764 -
-
NP to SH -24,812 -28,132 -139 -6,426 -924 4,344 31,966 -
-
Tax Rate - - 95.64% 851.96% 84.73% 57.95% 9.52% -
Total Cost 403,990 332,888 435,199 451,542 428,978 373,440 319,522 16.90%
-
Net Worth 259,169 268,108 258,508 255,809 258,257 258,778 228,443 8.76%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 4,031 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 259,169 268,108 258,508 255,809 258,257 258,778 228,443 8.76%
NOSH 387,687 388,563 372,222 388,709 385,000 387,857 340,960 8.93%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -8.03% -12.14% 0.06% -1.21% 0.23% 0.72% 9.30% -
ROE -9.57% -10.49% -0.05% -2.51% -0.36% 1.68% 13.99% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 96.46 76.40 116.99 114.78 111.68 96.98 103.32 -4.47%
EPS -6.40 -7.24 -0.04 -1.65 -0.24 1.12 9.38 -
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6685 0.69 0.6945 0.6581 0.6708 0.6672 0.67 -0.14%
Adjusted Per Share Value based on latest NOSH - 389,107
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 69.17 54.90 80.54 82.52 79.52 69.57 65.16 4.05%
EPS -4.59 -5.20 -0.03 -1.19 -0.17 0.80 5.91 -
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4793 0.4959 0.4781 0.4731 0.4777 0.4786 0.4225 8.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.52 0.65 0.505 0.545 0.695 0.735 0.80 -
P/RPS 0.54 0.85 0.43 0.47 0.62 0.76 0.77 -21.04%
P/EPS -8.12 -8.98 -1,352.32 -32.96 -289.58 65.63 8.53 -
EY -12.31 -11.14 -0.07 -3.03 -0.35 1.52 11.72 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 0.73 0.83 1.04 1.10 1.19 -24.52%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 30/05/14 -
Price 0.52 0.51 0.75 0.51 0.60 0.71 0.735 -
P/RPS 0.54 0.67 0.64 0.44 0.54 0.73 0.71 -16.66%
P/EPS -8.12 -7.04 -2,008.39 -30.85 -250.00 63.39 7.84 -
EY -12.31 -14.20 -0.05 -3.24 -0.40 1.58 12.76 -
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 1.08 0.77 0.89 1.06 1.10 -20.46%

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