[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 123.34%
YoY- 172.82%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 255,366 177,154 125,325 60,019 253,001 183,992 127,916 58.48%
PBT 33,908 31,747 28,981 4,349 -16,682 -18,790 -12,170 -
Tax -4,881 -3,321 -3,295 -426 -1,118 -605 -1,290 142.62%
NP 29,027 28,426 25,686 3,923 -17,800 -19,395 -13,460 -
-
NP to SH 24,620 25,263 24,321 4,054 -17,368 -18,309 -13,075 -
-
Tax Rate 14.39% 10.46% 11.37% 9.80% - - - -
Total Cost 226,339 148,728 99,639 56,096 270,801 203,387 141,376 36.81%
-
Net Worth 188,697 166,778 161,773 145,579 147,675 155,375 149,276 16.89%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 188,697 166,778 161,773 145,579 147,675 155,375 149,276 16.89%
NOSH 530,838 478,561 478,561 478,205 477,592 476,955 456,338 10.59%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 11.37% 16.05% 20.50% 6.54% -7.04% -10.54% -10.52% -
ROE 13.05% 15.15% 15.03% 2.78% -11.76% -11.78% -8.76% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 53.36 37.02 26.25 12.56 53.01 39.91 28.96 50.23%
EPS 5.10 5.28 5.09 0.85 -3.81 -4.09 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3943 0.3485 0.3389 0.3047 0.3094 0.337 0.338 10.80%
Adjusted Per Share Value based on latest NOSH - 478,205
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 47.23 32.77 23.18 11.10 46.79 34.03 23.66 58.47%
EPS 4.55 4.67 4.50 0.75 -3.21 -3.39 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.3085 0.2992 0.2693 0.2731 0.2874 0.2761 16.89%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.45 0.52 0.40 0.405 0.40 0.41 0.42 -
P/RPS 0.84 1.40 1.52 3.22 0.75 1.03 1.45 -30.48%
P/EPS 8.75 9.85 7.85 47.73 -10.99 -10.32 -14.19 -
EY 11.43 10.15 12.74 2.10 -9.10 -9.69 -7.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.49 1.18 1.33 1.29 1.22 1.24 -5.44%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 27/02/20 21/11/19 27/08/19 31/05/19 27/02/19 30/11/18 -
Price 0.52 0.665 0.505 0.40 0.40 0.385 0.355 -
P/RPS 0.97 1.80 1.92 3.18 0.75 0.96 1.23 -14.62%
P/EPS 10.11 12.60 9.91 47.14 -10.99 -9.70 -11.99 -
EY 9.89 7.94 10.09 2.12 -9.10 -10.31 -8.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.91 1.49 1.31 1.29 1.14 1.05 16.46%

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