[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 84.5%
YoY- 49.28%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 420,207 325,315 199,509 94,963 407,080 299,681 186,989 71.48%
PBT -11,131 -9,154 -12,037 -3,903 -27,422 -12,334 -12,382 -6.84%
Tax -3,820 -3,799 -1,411 -460 -247 -3,434 -2,624 28.42%
NP -14,951 -12,953 -13,448 -4,363 -27,669 -15,768 -15,006 -0.24%
-
NP to SH -12,112 -8,473 -9,288 -3,567 -23,019 -12,076 -12,406 -1.58%
-
Tax Rate - - - - - - - -
Total Cost 435,158 338,268 212,957 99,326 434,749 315,449 201,995 66.72%
-
Net Worth 267,885 276,522 269,649 258,191 264,197 267,120 259,169 2.22%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 2,005 2,015 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 267,885 276,522 269,649 258,191 264,197 267,120 259,169 2.22%
NOSH 430,254 430,025 429,564 389,584 387,614 388,157 387,687 7.18%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -3.56% -3.98% -6.74% -4.59% -6.80% -5.26% -8.03% -
ROE -4.52% -3.06% -3.44% -1.38% -8.71% -4.52% -4.79% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 100.80 78.93 49.42 24.48 105.02 77.69 48.23 63.39%
EPS -2.91 -2.06 -2.30 -0.92 -5.94 -3.11 -3.20 -6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.52 -
NAPS 0.6426 0.6709 0.668 0.6657 0.6816 0.6925 0.6685 -2.59%
Adjusted Per Share Value based on latest NOSH - 389,584
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 77.72 60.17 36.90 17.56 75.29 55.43 34.58 71.49%
EPS -2.24 -1.57 -1.72 -0.66 -4.26 -2.23 -2.29 -1.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.37 -
NAPS 0.4955 0.5114 0.4987 0.4775 0.4886 0.4941 0.4793 2.23%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.54 0.455 0.475 0.50 0.48 0.515 0.52 -
P/RPS 0.54 0.58 0.96 2.04 0.46 0.66 1.08 -36.97%
P/EPS -18.59 -22.13 -20.64 -54.37 -8.08 -16.45 -16.25 9.37%
EY -5.38 -4.52 -4.84 -1.84 -12.37 -6.08 -6.15 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 1.01 1.00 -
P/NAPS 0.84 0.68 0.71 0.75 0.70 0.74 0.78 5.05%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 23/02/17 29/11/16 30/08/16 31/05/16 26/02/16 26/11/15 -
Price 0.50 0.455 0.46 0.49 0.48 0.515 0.52 -
P/RPS 0.50 0.58 0.93 2.00 0.46 0.66 1.08 -40.12%
P/EPS -17.21 -22.13 -19.99 -53.28 -8.08 -16.45 -16.25 3.89%
EY -5.81 -4.52 -5.00 -1.88 -12.37 -6.08 -6.15 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 1.01 1.00 -
P/NAPS 0.78 0.68 0.69 0.74 0.70 0.74 0.78 0.00%

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