[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -70.63%
YoY- -98.73%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 165,300 66,532 240,300 184,148 117,373 42,143 255,366 -25.15%
PBT 2,557 601 6,224 3,971 3,643 282 33,908 -82.12%
Tax -1,343 -300 -2,118 -1,009 -935 0 -4,881 -57.66%
NP 1,214 301 4,106 2,962 2,708 282 29,027 -87.92%
-
NP to SH -3,636 -1,441 -3,037 321 1,093 91 24,620 -
-
Tax Rate 52.52% 49.92% 34.03% 25.41% 25.67% 0.00% 14.39% -
Total Cost 164,086 66,231 236,194 181,186 114,665 41,861 226,339 -19.28%
-
Net Worth 198,614 203,779 218,447 202,126 185,262 192,481 188,697 3.47%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 198,614 203,779 218,447 202,126 185,262 192,481 188,697 3.47%
NOSH 532,478 532,478 532,478 531,681 530,838 530,838 530,838 0.20%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.73% 0.45% 1.71% 1.61% 2.31% 0.67% 11.37% -
ROE -1.83% -0.71% -1.39% 0.16% 0.59% 0.05% 13.05% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.04 12.49 45.23 34.68 22.11 7.94 53.36 -30.29%
EPS -0.68 -0.27 -0.57 0.06 0.21 0.02 5.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.3827 0.4112 0.3807 0.349 0.3626 0.3943 -3.63%
Adjusted Per Share Value based on latest NOSH - 531,681
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.61 12.32 44.50 34.10 21.74 7.80 47.29 -25.15%
EPS -0.67 -0.27 -0.56 0.06 0.20 0.02 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3678 0.3774 0.4045 0.3743 0.3431 0.3564 0.3494 3.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.44 0.44 0.475 0.535 0.49 0.52 0.45 -
P/RPS 1.42 3.52 1.05 1.54 2.22 6.55 0.84 41.86%
P/EPS -64.44 -162.59 -83.09 884.89 237.98 3,033.36 8.75 -
EY -1.55 -0.62 -1.20 0.11 0.42 0.03 11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.15 1.16 1.41 1.40 1.43 1.14 2.32%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/08/21 31/05/21 26/02/21 27/11/20 27/08/20 30/06/20 -
Price 0.40 0.45 0.445 0.545 0.475 0.66 0.52 -
P/RPS 1.29 3.60 0.98 1.57 2.15 8.31 0.97 20.91%
P/EPS -58.58 -166.28 -77.84 901.43 230.69 3,850.04 10.11 -
EY -1.71 -0.60 -1.28 0.11 0.43 0.03 9.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 1.08 1.43 1.36 1.82 1.32 -13.05%

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