[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 28.85%
YoY- 85.63%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 236,205 250,650 240,076 253,001 245,322 255,832 212,828 7.17%
PBT 42,329 57,962 17,396 -16,682 -25,053 -24,340 -22,892 -
Tax -4,428 -6,590 -1,704 -1,118 -806 -2,580 -328 464.28%
NP 37,901 51,372 15,692 -17,800 -25,860 -26,920 -23,220 -
-
NP to SH 33,684 48,642 16,216 -17,368 -24,412 -26,150 -22,268 -
-
Tax Rate 10.46% 11.37% 9.80% - - - - -
Total Cost 198,304 199,278 224,384 270,801 271,182 282,752 236,048 -10.93%
-
Net Worth 166,778 161,773 145,579 147,675 155,375 149,276 147,873 8.32%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 166,778 161,773 145,579 147,675 155,375 149,276 147,873 8.32%
NOSH 478,561 478,561 478,205 477,592 476,955 456,338 433,034 6.87%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.05% 20.50% 6.54% -7.04% -10.54% -10.52% -10.91% -
ROE 20.20% 30.07% 11.14% -11.76% -15.71% -17.52% -15.06% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.36 52.51 50.25 53.01 53.21 57.93 49.28 0.10%
EPS 7.04 10.18 3.40 -3.81 -5.45 -5.92 -5.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3485 0.3389 0.3047 0.3094 0.337 0.338 0.3424 1.18%
Adjusted Per Share Value based on latest NOSH - 477,592
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 43.69 46.36 44.40 46.79 45.37 47.32 39.36 7.18%
EPS 6.23 9.00 3.00 -3.21 -4.52 -4.84 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3085 0.2992 0.2693 0.2731 0.2874 0.2761 0.2735 8.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.52 0.40 0.405 0.40 0.41 0.42 0.44 -
P/RPS 1.05 0.76 0.81 0.75 0.77 0.73 0.89 11.61%
P/EPS 7.39 3.93 11.93 -10.99 -7.74 -7.09 -8.53 -
EY 13.54 25.48 8.38 -9.10 -12.91 -14.10 -11.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.18 1.33 1.29 1.22 1.24 1.29 10.05%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 27/08/19 31/05/19 27/02/19 30/11/18 28/08/18 -
Price 0.665 0.505 0.40 0.40 0.385 0.355 0.41 -
P/RPS 1.35 0.96 0.80 0.75 0.72 0.61 0.83 38.18%
P/EPS 9.45 4.96 11.79 -10.99 -7.27 -6.00 -7.95 -
EY 10.58 20.18 8.49 -9.10 -13.75 -16.68 -12.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.49 1.31 1.29 1.14 1.05 1.20 36.20%

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