[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -129.29%
YoY- -2697.2%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 52,172 77,978 310,651 239,847 165,300 66,532 240,300 -63.84%
PBT 168,404 356 -404 4,304 2,557 601 6,224 799.46%
Tax -801 -1,020 -8,002 -4,812 -1,343 -300 -2,118 -47.67%
NP 167,603 -664 -8,406 -508 1,214 301 4,106 1082.84%
-
NP to SH 164,024 -3,956 -19,677 -8,337 -3,636 -1,441 -3,037 -
-
Tax Rate 0.48% 286.52% - 111.80% 52.52% 49.92% 34.03% -
Total Cost -115,431 78,642 319,057 240,355 164,086 66,231 236,194 -
-
Net Worth 365,599 196,314 194,836 191,864 198,614 203,779 218,447 40.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 365,599 196,314 194,836 191,864 198,614 203,779 218,447 40.91%
NOSH 534,189 534,189 534,189 533,530 532,478 532,478 532,478 0.21%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 321.25% -0.85% -2.71% -0.21% 0.73% 0.45% 1.71% -
ROE 44.86% -2.02% -10.10% -4.35% -1.83% -0.71% -1.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.77 14.60 57.85 44.98 31.04 12.49 45.23 -63.96%
EPS 30.71 -0.74 -3.69 -1.56 -0.68 -0.27 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6844 0.3675 0.3628 0.3598 0.373 0.3827 0.4112 40.40%
Adjusted Per Share Value based on latest NOSH - 533,530
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.66 14.44 57.53 44.42 30.61 12.32 44.50 -63.84%
EPS 30.37 -0.73 -3.64 -1.54 -0.67 -0.27 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.677 0.3635 0.3608 0.3553 0.3678 0.3774 0.4045 40.92%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.35 0.385 0.395 0.415 0.44 0.44 0.475 -
P/RPS 3.58 2.64 0.68 0.92 1.42 3.52 1.05 126.36%
P/EPS 1.14 -51.99 -10.78 -26.54 -64.44 -162.59 -83.09 -
EY 87.73 -1.92 -9.28 -3.77 -1.55 -0.62 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.05 1.09 1.15 1.18 1.15 1.16 -42.15%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 27/08/21 31/05/21 -
Price 0.455 0.38 0.38 0.405 0.40 0.45 0.445 -
P/RPS 4.66 2.60 0.66 0.90 1.29 3.60 0.98 182.50%
P/EPS 1.48 -51.31 -10.37 -25.90 -58.58 -166.28 -77.84 -
EY 67.48 -1.95 -9.64 -3.86 -1.71 -0.60 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.03 1.05 1.13 1.07 1.18 1.08 -27.96%

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