[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 2.66%
YoY- -150.54%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 199,509 94,963 407,080 299,681 186,989 74,214 435,471 -40.48%
PBT -12,037 -3,903 -27,422 -12,334 -12,382 -8,040 6,242 -
Tax -1,411 -460 -247 -3,434 -2,624 -968 -5,970 -61.67%
NP -13,448 -4,363 -27,669 -15,768 -15,006 -9,008 272 -
-
NP to SH -9,288 -3,567 -23,019 -12,076 -12,406 -7,033 -139 1534.10%
-
Tax Rate - - - - - - 95.64% -
Total Cost 212,957 99,326 434,749 315,449 201,995 83,222 435,199 -37.82%
-
Net Worth 269,649 258,191 264,197 267,120 259,169 268,108 258,508 2.84%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 2,005 2,015 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 269,649 258,191 264,197 267,120 259,169 268,108 258,508 2.84%
NOSH 429,564 389,584 387,614 388,157 387,687 388,563 372,222 9.99%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.74% -4.59% -6.80% -5.26% -8.03% -12.14% 0.06% -
ROE -3.44% -1.38% -8.71% -4.52% -4.79% -2.62% -0.05% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 49.42 24.48 105.02 77.69 48.23 19.10 116.99 -43.61%
EPS -2.30 -0.92 -5.94 -3.11 -3.20 -1.81 -0.04 1378.79%
DPS 0.00 0.00 0.00 0.52 0.52 0.00 0.00 -
NAPS 0.668 0.6657 0.6816 0.6925 0.6685 0.69 0.6945 -2.55%
Adjusted Per Share Value based on latest NOSH - 388,157
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.95 17.59 75.39 55.50 34.63 13.74 80.64 -40.48%
EPS -1.72 -0.66 -4.26 -2.24 -2.30 -1.30 -0.03 1375.93%
DPS 0.00 0.00 0.00 0.37 0.37 0.00 0.00 -
NAPS 0.4994 0.4781 0.4893 0.4947 0.4799 0.4965 0.4787 2.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.475 0.50 0.48 0.515 0.52 0.65 0.505 -
P/RPS 0.96 2.04 0.46 0.66 1.08 3.40 0.43 70.56%
P/EPS -20.64 -54.37 -8.08 -16.45 -16.25 -35.91 -1,352.32 -93.79%
EY -4.84 -1.84 -12.37 -6.08 -6.15 -2.78 -0.07 1571.65%
DY 0.00 0.00 0.00 1.01 1.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.70 0.74 0.78 0.94 0.73 -1.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 31/05/16 26/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.46 0.49 0.48 0.515 0.52 0.51 0.75 -
P/RPS 0.93 2.00 0.46 0.66 1.08 2.67 0.64 28.20%
P/EPS -19.99 -53.28 -8.08 -16.45 -16.25 -28.18 -2,008.39 -95.33%
EY -5.00 -1.88 -12.37 -6.08 -6.15 -3.55 -0.05 2036.43%
DY 0.00 0.00 0.00 1.01 1.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.70 0.74 0.78 0.74 1.08 -25.75%

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