[OMESTI] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 1101.1%
YoY- -95.51%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 66,532 240,300 184,148 117,373 42,143 255,366 177,154 -47.97%
PBT 601 6,224 3,971 3,643 282 33,908 31,747 -92.91%
Tax -300 -2,118 -1,009 -935 0 -4,881 -3,321 -79.89%
NP 301 4,106 2,962 2,708 282 29,027 28,426 -95.19%
-
NP to SH -1,441 -3,037 321 1,093 91 24,620 25,263 -
-
Tax Rate 49.92% 34.03% 25.41% 25.67% 0.00% 14.39% 10.46% -
Total Cost 66,231 236,194 181,186 114,665 41,861 226,339 148,728 -41.71%
-
Net Worth 203,779 218,447 202,126 185,262 192,481 188,697 166,778 14.30%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 203,779 218,447 202,126 185,262 192,481 188,697 166,778 14.30%
NOSH 532,478 532,478 531,681 530,838 530,838 530,838 478,561 7.38%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.45% 1.71% 1.61% 2.31% 0.67% 11.37% 16.05% -
ROE -0.71% -1.39% 0.16% 0.59% 0.05% 13.05% 15.15% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.49 45.23 34.68 22.11 7.94 53.36 37.02 -51.56%
EPS -0.27 -0.57 0.06 0.21 0.02 5.10 5.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3827 0.4112 0.3807 0.349 0.3626 0.3943 0.3485 6.44%
Adjusted Per Share Value based on latest NOSH - 530,838
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.31 44.44 34.06 21.71 7.79 47.23 32.77 -47.96%
EPS -0.27 -0.56 0.06 0.20 0.02 4.55 4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3769 0.404 0.3738 0.3427 0.356 0.349 0.3085 14.29%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.44 0.475 0.535 0.49 0.52 0.45 0.52 -
P/RPS 3.52 1.05 1.54 2.22 6.55 0.84 1.40 85.00%
P/EPS -162.59 -83.09 884.89 237.98 3,033.36 8.75 9.85 -
EY -0.62 -1.20 0.11 0.42 0.03 11.43 10.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.16 1.41 1.40 1.43 1.14 1.49 -15.87%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 26/02/21 27/11/20 27/08/20 30/06/20 27/02/20 -
Price 0.45 0.445 0.545 0.475 0.66 0.52 0.665 -
P/RPS 3.60 0.98 1.57 2.15 8.31 0.97 1.80 58.80%
P/EPS -166.28 -77.84 901.43 230.69 3,850.04 10.11 12.60 -
EY -0.60 -1.28 0.11 0.43 0.03 9.89 7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.08 1.43 1.36 1.82 1.32 1.91 -27.48%

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