[OMESTI] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -91.05%
YoY- 99.27%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 100,852 119,644 120,938 94,037 89,217 105,425 88,332 9.24%
PBT 5,705 -2,646 1,573 1,610 13,058 14,923 7,349 -15.54%
Tax -1,395 -1,878 -1,764 -933 -493 -1,371 -765 49.31%
NP 4,310 -4,524 -191 677 12,565 13,552 6,584 -24.62%
-
NP to SH 4,681 -4,358 -1,548 1,086 12,132 13,588 5,701 -12.32%
-
Tax Rate 24.45% - 112.14% 57.95% 3.78% 9.19% 10.41% -
Total Cost 96,542 124,168 121,129 93,360 76,652 91,873 81,748 11.73%
-
Net Worth 268,520 256,071 259,599 258,778 228,512 0 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 268,520 256,071 259,599 258,778 228,512 0 0 -
NOSH 386,637 389,107 386,999 387,857 341,062 325,069 299,736 18.51%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.27% -3.78% -0.16% 0.72% 14.08% 12.85% 7.45% -
ROE 1.74% -1.70% -0.60% 0.42% 5.31% 0.00% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.08 30.75 31.25 24.25 26.16 32.43 29.47 -7.83%
EPS 1.21 -1.12 -0.40 0.28 3.56 4.18 1.90 -25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6945 0.6581 0.6708 0.6672 0.67 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 387,857
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.68 22.16 22.40 17.41 16.52 19.52 16.36 9.25%
EPS 0.87 -0.81 -0.29 0.20 2.25 2.52 1.06 -12.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4973 0.4742 0.4807 0.4792 0.4232 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.505 0.545 0.695 0.735 0.80 0.735 0.69 -
P/RPS 1.94 1.77 2.22 3.03 3.06 2.27 2.34 -11.75%
P/EPS 41.71 -48.66 -173.75 262.50 22.49 17.58 36.28 9.75%
EY 2.40 -2.06 -0.58 0.38 4.45 5.69 2.76 -8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.83 1.04 1.10 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 19/08/14 30/05/14 26/02/14 20/11/13 -
Price 0.75 0.51 0.60 0.71 0.735 0.75 0.78 -
P/RPS 2.88 1.66 1.92 2.93 2.81 2.31 2.65 5.71%
P/EPS 61.95 -45.54 -150.00 253.57 20.66 17.94 41.01 31.68%
EY 1.61 -2.20 -0.67 0.39 4.84 5.57 2.44 -24.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.77 0.89 1.06 1.10 0.00 0.00 -

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