[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -52.86%
YoY- -2697.2%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 104,344 311,912 310,651 319,796 330,600 266,128 240,300 -42.62%
PBT 336,808 1,424 -404 5,738 5,114 2,404 6,224 1327.20%
Tax -1,602 -4,080 -8,002 -6,415 -2,686 -1,200 -2,118 -16.97%
NP 335,206 -2,656 -8,406 -677 2,428 1,204 4,106 1776.86%
-
NP to SH 328,048 -15,824 -19,677 -11,116 -7,272 -5,764 -3,037 -
-
Tax Rate 0.48% 286.52% - 111.80% 52.52% 49.92% 34.03% -
Total Cost -230,862 314,568 319,057 320,473 328,172 264,924 236,194 -
-
Net Worth 365,599 196,314 194,836 191,864 198,614 203,779 218,447 40.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 365,599 196,314 194,836 191,864 198,614 203,779 218,447 40.91%
NOSH 534,189 534,189 534,189 533,530 532,478 532,478 532,478 0.21%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 321.25% -0.85% -2.71% -0.21% 0.73% 0.45% 1.71% -
ROE 89.73% -8.06% -10.10% -5.79% -3.66% -2.83% -1.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.53 58.39 57.85 59.97 62.09 49.98 45.23 -42.84%
EPS 61.42 -2.96 -3.69 -2.08 -1.36 -1.08 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6844 0.3675 0.3628 0.3598 0.373 0.3827 0.4112 40.40%
Adjusted Per Share Value based on latest NOSH - 533,530
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 19.30 57.69 57.46 59.15 61.15 49.22 44.44 -42.62%
EPS 60.67 -2.93 -3.64 -2.06 -1.34 -1.07 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6762 0.3631 0.3604 0.3549 0.3673 0.3769 0.404 40.92%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.35 0.385 0.395 0.415 0.44 0.44 0.475 -
P/RPS 1.79 0.66 0.68 0.69 0.71 0.88 1.05 42.65%
P/EPS 0.57 -13.00 -10.78 -19.91 -32.22 -40.65 -83.09 -
EY 175.46 -7.69 -9.28 -5.02 -3.10 -2.46 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.05 1.09 1.15 1.18 1.15 1.16 -42.15%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 27/08/21 31/05/21 -
Price 0.455 0.38 0.38 0.405 0.40 0.45 0.445 -
P/RPS 2.33 0.65 0.66 0.68 0.64 0.90 0.98 78.04%
P/EPS 0.74 -12.83 -10.37 -19.43 -29.29 -41.57 -77.84 -
EY 134.97 -7.80 -9.64 -5.15 -3.41 -2.41 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.03 1.05 1.13 1.07 1.18 1.08 -27.96%

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