[OMESTI] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -142.54%
YoY- -107.4%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 74,214 435,471 334,619 214,975 94,037 352,286 263,069 -57.08%
PBT -8,040 6,242 537 3,183 1,610 36,213 23,155 -
Tax -968 -5,970 -4,575 -2,697 -933 -3,449 -2,956 -52.58%
NP -9,008 272 -4,038 486 677 32,764 20,199 -
-
NP to SH -7,033 -139 -4,820 -462 1,086 31,966 19,834 -
-
Tax Rate - 95.64% 851.96% 84.73% 57.95% 9.52% 12.77% -
Total Cost 83,222 435,199 338,657 214,489 93,360 319,522 242,870 -51.12%
-
Net Worth 268,108 258,508 255,809 258,257 258,778 228,443 0 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 268,108 258,508 255,809 258,257 258,778 228,443 0 -
NOSH 388,563 372,222 388,709 385,000 387,857 340,960 325,019 12.67%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -12.14% 0.06% -1.21% 0.23% 0.72% 9.30% 7.68% -
ROE -2.62% -0.05% -1.88% -0.18% 0.42% 13.99% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 19.10 116.99 86.08 55.84 24.25 103.32 80.94 -61.91%
EPS -1.81 -0.04 -1.24 -0.12 0.28 9.38 6.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.6945 0.6581 0.6708 0.6672 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 386,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.73 80.54 61.89 39.76 17.39 65.16 48.66 -57.08%
EPS -1.30 -0.03 -0.89 -0.09 0.20 5.91 3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4959 0.4781 0.4731 0.4777 0.4786 0.4225 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.505 0.545 0.695 0.735 0.80 0.735 -
P/RPS 3.40 0.43 0.63 1.24 3.03 0.77 0.91 141.36%
P/EPS -35.91 -1,352.32 -43.95 -579.17 262.50 8.53 12.04 -
EY -2.78 -0.07 -2.28 -0.17 0.38 11.72 8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.73 0.83 1.04 1.10 1.19 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 30/05/14 26/02/14 -
Price 0.51 0.75 0.51 0.60 0.71 0.735 0.75 -
P/RPS 2.67 0.64 0.59 1.07 2.93 0.71 0.93 102.39%
P/EPS -28.18 -2,008.39 -41.13 -500.00 253.57 7.84 12.29 -
EY -3.55 -0.05 -2.43 -0.20 0.39 12.76 8.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.08 0.77 0.89 1.06 1.10 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