[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -77.02%
YoY- -547.91%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 123,457 104,344 311,912 310,651 319,796 330,600 266,128 -39.98%
PBT 216,566 336,808 1,424 -404 5,738 5,114 2,404 1893.16%
Tax -852 -1,602 -4,080 -8,002 -6,415 -2,686 -1,200 -20.36%
NP 215,714 335,206 -2,656 -8,406 -677 2,428 1,204 3048.20%
-
NP to SH 210,666 328,048 -15,824 -19,677 -11,116 -7,272 -5,764 -
-
Tax Rate 0.39% 0.48% 286.52% - 111.80% 52.52% 49.92% -
Total Cost -92,257 -230,862 314,568 319,057 320,473 328,172 264,924 -
-
Net Worth 362,131 365,599 196,314 194,836 191,864 198,614 203,779 46.56%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 362,131 365,599 196,314 194,836 191,864 198,614 203,779 46.56%
NOSH 539,814 534,189 534,189 534,189 533,530 532,478 532,478 0.91%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 174.73% 321.25% -0.85% -2.71% -0.21% 0.73% 0.45% -
ROE 58.17% 89.73% -8.06% -10.10% -5.79% -3.66% -2.83% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 23.10 19.53 58.39 57.85 59.97 62.09 49.98 -40.13%
EPS 39.43 61.42 -2.96 -3.69 -2.08 -1.36 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6777 0.6844 0.3675 0.3628 0.3598 0.373 0.3827 46.21%
Adjusted Per Share Value based on latest NOSH - 534,189
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 22.83 19.30 57.69 57.46 59.15 61.15 49.22 -39.99%
EPS 38.96 60.67 -2.93 -3.64 -2.06 -1.34 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6698 0.6762 0.3631 0.3604 0.3549 0.3673 0.3769 46.56%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.415 0.35 0.385 0.395 0.415 0.44 0.44 -
P/RPS 1.80 1.79 0.66 0.68 0.69 0.71 0.88 60.92%
P/EPS 1.05 0.57 -13.00 -10.78 -19.91 -32.22 -40.65 -
EY 95.00 175.46 -7.69 -9.28 -5.02 -3.10 -2.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 1.05 1.09 1.15 1.18 1.15 -34.39%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 27/08/21 -
Price 0.335 0.455 0.38 0.38 0.405 0.40 0.45 -
P/RPS 1.45 2.33 0.65 0.66 0.68 0.64 0.90 37.31%
P/EPS 0.85 0.74 -12.83 -10.37 -19.43 -29.29 -41.57 -
EY 117.69 134.97 -7.80 -9.64 -5.15 -3.41 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 1.03 1.05 1.13 1.07 1.18 -44.25%

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