[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -4959.71%
YoY- -747.61%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 407,080 299,681 186,989 74,214 435,471 334,619 214,975 53.00%
PBT -27,422 -12,334 -12,382 -8,040 6,242 537 3,183 -
Tax -247 -3,434 -2,624 -968 -5,970 -4,575 -2,697 -79.65%
NP -27,669 -15,768 -15,006 -9,008 272 -4,038 486 -
-
NP to SH -23,019 -12,076 -12,406 -7,033 -139 -4,820 -462 1250.81%
-
Tax Rate - - - - 95.64% 851.96% 84.73% -
Total Cost 434,749 315,449 201,995 83,222 435,199 338,657 214,489 60.09%
-
Net Worth 264,197 267,120 259,169 268,108 258,508 255,809 258,257 1.52%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 2,005 2,015 - - - - -
Div Payout % - 0.00% 0.00% - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 264,197 267,120 259,169 268,108 258,508 255,809 258,257 1.52%
NOSH 387,614 388,157 387,687 388,563 372,222 388,709 385,000 0.45%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -6.80% -5.26% -8.03% -12.14% 0.06% -1.21% 0.23% -
ROE -8.71% -4.52% -4.79% -2.62% -0.05% -1.88% -0.18% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 105.02 77.69 48.23 19.10 116.99 86.08 55.84 52.30%
EPS -5.94 -3.11 -3.20 -1.81 -0.04 -1.24 -0.12 1244.94%
DPS 0.00 0.52 0.52 0.00 0.00 0.00 0.00 -
NAPS 0.6816 0.6925 0.6685 0.69 0.6945 0.6581 0.6708 1.06%
Adjusted Per Share Value based on latest NOSH - 388,563
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 75.39 55.50 34.63 13.74 80.64 61.97 39.81 53.00%
EPS -4.26 -2.24 -2.30 -1.30 -0.03 -0.89 -0.09 1205.44%
DPS 0.00 0.37 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.4893 0.4947 0.4799 0.4965 0.4787 0.4737 0.4783 1.52%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.48 0.515 0.52 0.65 0.505 0.545 0.695 -
P/RPS 0.46 0.66 1.08 3.40 0.43 0.63 1.24 -48.34%
P/EPS -8.08 -16.45 -16.25 -35.91 -1,352.32 -43.95 -579.17 -94.18%
EY -12.37 -6.08 -6.15 -2.78 -0.07 -2.28 -0.17 1638.39%
DY 0.00 1.01 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.78 0.94 0.73 0.83 1.04 -23.17%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 26/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.48 0.515 0.52 0.51 0.75 0.51 0.60 -
P/RPS 0.46 0.66 1.08 2.67 0.64 0.59 1.07 -43.00%
P/EPS -8.08 -16.45 -16.25 -28.18 -2,008.39 -41.13 -500.00 -93.59%
EY -12.37 -6.08 -6.15 -3.55 -0.05 -2.43 -0.20 1460.04%
DY 0.00 1.01 1.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.78 0.74 1.08 0.77 0.89 -14.78%

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