[OMESTI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 5.14%
YoY- 85.63%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 177,154 125,325 60,019 253,001 183,992 127,916 53,207 122.48%
PBT 31,747 28,981 4,349 -16,682 -18,790 -12,170 -5,723 -
Tax -3,321 -3,295 -426 -1,118 -605 -1,290 -82 1071.40%
NP 28,426 25,686 3,923 -17,800 -19,395 -13,460 -5,805 -
-
NP to SH 25,263 24,321 4,054 -17,368 -18,309 -13,075 -5,567 -
-
Tax Rate 10.46% 11.37% 9.80% - - - - -
Total Cost 148,728 99,639 56,096 270,801 203,387 141,376 59,012 84.88%
-
Net Worth 166,778 161,773 145,579 147,675 155,375 149,276 147,873 8.32%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 166,778 161,773 145,579 147,675 155,375 149,276 147,873 8.32%
NOSH 478,561 478,561 478,205 477,592 476,955 456,338 433,034 6.87%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.05% 20.50% 6.54% -7.04% -10.54% -10.52% -10.91% -
ROE 15.15% 15.03% 2.78% -11.76% -11.78% -8.76% -3.76% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 37.02 26.25 12.56 53.01 39.91 28.96 12.32 107.81%
EPS 5.28 5.09 0.85 -3.81 -4.09 -2.96 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3485 0.3389 0.3047 0.3094 0.337 0.338 0.3424 1.18%
Adjusted Per Share Value based on latest NOSH - 477,592
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 32.77 23.18 11.10 46.79 34.03 23.66 9.84 122.52%
EPS 4.67 4.50 0.75 -3.21 -3.39 -2.42 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3085 0.2992 0.2693 0.2731 0.2874 0.2761 0.2735 8.33%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.52 0.40 0.405 0.40 0.41 0.42 0.44 -
P/RPS 1.40 1.52 3.22 0.75 1.03 1.45 3.57 -46.33%
P/EPS 9.85 7.85 47.73 -10.99 -10.32 -14.19 -34.13 -
EY 10.15 12.74 2.10 -9.10 -9.69 -7.05 -2.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.18 1.33 1.29 1.22 1.24 1.29 10.05%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 21/11/19 27/08/19 31/05/19 27/02/19 30/11/18 28/08/18 -
Price 0.665 0.505 0.40 0.40 0.385 0.355 0.41 -
P/RPS 1.80 1.92 3.18 0.75 0.96 1.23 3.33 -33.56%
P/EPS 12.60 9.91 47.14 -10.99 -9.70 -11.99 -31.81 -
EY 7.94 10.09 2.12 -9.10 -10.31 -8.34 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.49 1.31 1.29 1.14 1.05 1.20 36.20%

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