[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -30.75%
YoY- 237.98%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 234,746 168,572 255,366 236,205 250,650 240,076 253,001 -4.85%
PBT 7,286 1,128 33,908 42,329 57,962 17,396 -16,682 -
Tax -1,870 0 -4,881 -4,428 -6,590 -1,704 -1,118 40.77%
NP 5,416 1,128 29,027 37,901 51,372 15,692 -17,800 -
-
NP to SH 2,186 364 24,620 33,684 48,642 16,216 -17,368 -
-
Tax Rate 25.67% 0.00% 14.39% 10.46% 11.37% 9.80% - -
Total Cost 229,330 167,444 226,339 198,304 199,278 224,384 270,801 -10.46%
-
Net Worth 185,262 192,481 188,697 166,778 161,773 145,579 147,675 16.27%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 185,262 192,481 188,697 166,778 161,773 145,579 147,675 16.27%
NOSH 530,838 530,838 530,838 478,561 478,561 478,205 477,592 7.28%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.31% 0.67% 11.37% 16.05% 20.50% 6.54% -7.04% -
ROE 1.18% 0.19% 13.05% 20.20% 30.07% 11.14% -11.76% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 44.22 31.76 53.36 49.36 52.51 50.25 53.01 -11.35%
EPS 0.42 0.08 5.10 7.04 10.18 3.40 -3.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.3626 0.3943 0.3485 0.3389 0.3047 0.3094 8.33%
Adjusted Per Share Value based on latest NOSH - 478,561
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 43.47 31.22 47.29 43.74 46.42 44.46 46.85 -4.85%
EPS 0.40 0.07 4.56 6.24 9.01 3.00 -3.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.3564 0.3494 0.3088 0.2996 0.2696 0.2735 16.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.49 0.52 0.45 0.52 0.40 0.405 0.40 -
P/RPS 1.11 1.64 0.84 1.05 0.76 0.81 0.75 29.77%
P/EPS 118.99 758.34 8.75 7.39 3.93 11.93 -10.99 -
EY 0.84 0.13 11.43 13.54 25.48 8.38 -9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.43 1.14 1.49 1.18 1.33 1.29 5.59%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 30/06/20 27/02/20 21/11/19 27/08/19 31/05/19 -
Price 0.475 0.66 0.52 0.665 0.505 0.40 0.40 -
P/RPS 1.07 2.08 0.97 1.35 0.96 0.80 0.75 26.64%
P/EPS 115.35 962.51 10.11 9.45 4.96 11.79 -10.99 -
EY 0.87 0.10 9.89 10.58 20.18 8.49 -9.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.82 1.32 1.91 1.49 1.31 1.29 3.57%

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