[OMESTI] QoQ Quarter Result on 30-Sep-2018 [#2]

Stock

[OMESTI] OMESTI BHD

Announcement Date

30-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Sep-2018 [#2]

Profit Trend

QoQ- -34.87%

YoY- -20.4%

Quarter Report

OMESTI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Quarter Result
Revenue	60,019	69,009	56,076	74,709	53,207	83,751	88,515	-22.87%
YoY %	-13.03%	23.06%	-24.94%	40.41%	-36.47%	-5.38%	-	-
Horiz. %	67.81%	77.96%	63.35%	84.40%	60.11%	94.62%	100.00%	-
PBT	4,349	2,108	-6,620	-6,447	-5,723	-127,150	-10,498	-
YoY %	106.31%	131.84%	-2.68%	-12.65%	95.50%	-1,111.18%	-	-
Horiz. %	-41.43%	-20.08%	63.06%	61.41%	54.52%	1,211.18%	100.00%	-
Tax	-426	-513	685	-1,208	-82	243	-197	67.45%
YoY %	16.96%	-174.89%	156.71%	-1,373.17%	-133.74%	223.35%	-	-
Horiz. %	216.24%	260.41%	-347.72%	613.20%	41.62%	-123.35%	100.00%	-
NP	3,923	1,595	-5,935	-7,655	-5,805	-126,907	-10,695	-
YoY %	145.96%	126.87%	22.47%	-31.87%	95.43%	-1,086.60%	-	-
Horiz. %	-36.68%	-14.91%	55.49%	71.58%	54.28%	1,186.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,054	941	-5,234	-7,508	-5,567	-105,083	-9,116	-
YoY %	330.82%	117.98%	30.29%	-34.87%	94.70%	-1,052.73%	-	-
Horiz. %	-44.47%	-10.32%	57.42%	82.36%	61.07%	1,152.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.80%	24.34%	-	-	-	-	-	-
YoY %	-59.74%	0.00%	-	-	-	-	-	-
Horiz. %	40.26%	100.00%	-	-	-	-	-	-
Total Cost	56,096	67,414	62,011	82,364	59,012	210,658	99,210	-31.69%
YoY %	-16.79%	8.71%	-24.71%	39.57%	-71.99%	112.34%	-	-
Horiz. %	56.54%	67.95%	62.50%	83.02%	59.48%	212.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	145,579	147,675	155,375	149,276	147,873	165,274	273,779	-34.44%
YoY %	-1.42%	-4.96%	4.09%	0.95%	-10.53%	-39.63%	-	-
Horiz. %	53.17%	53.94%	56.75%	54.52%	54.01%	60.37%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	145,579	147,675	155,375	149,276	147,873	165,274	273,779	-34.44%
YoY %	-1.42%	-4.96%	4.09%	0.95%	-10.53%	-39.63%	-	-
Horiz. %	53.17%	53.94%	56.75%	54.52%	54.01%	60.37%	100.00%	-
NOSH	478,205	477,592	476,955	456,338	433,034	431,075	430,877	7.21%
YoY %	0.13%	0.13%	4.52%	5.38%	0.45%	0.05%	-	-
Horiz. %	110.98%	110.84%	110.69%	105.91%	100.50%	100.05%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	6.54%	2.31%	-10.58%	-10.25%	-10.91%	-151.53%	-12.08%	-
YoY %	183.12%	121.83%	-3.22%	6.05%	92.80%	-1,154.39%	-	-
Horiz. %	-54.14%	-19.12%	87.58%	84.85%	90.31%	1,254.39%	100.00%	-
ROE	2.78%	0.64%	-3.37%	-5.03%	-3.76%	-63.58%	-3.33%	-
YoY %	334.38%	118.99%	33.00%	-33.78%	94.09%	-1,809.31%	-	-
Horiz. %	-83.48%	-19.22%	101.20%	151.05%	112.91%	1,909.31%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	12.56	14.46	12.16	16.92	12.32	19.43	20.54	-28.02%
YoY %	-13.14%	18.91%	-28.13%	37.34%	-36.59%	-5.40%	-	-
Horiz. %	61.15%	70.40%	59.20%	82.38%	59.98%	94.60%	100.00%	-
EPS	0.85	0.20	-1.14	-1.70	-1.29	-24.38	-2.12	-
YoY %	325.00%	117.54%	32.94%	-31.78%	94.71%	-1,050.00%	-	-
Horiz. %	-40.09%	-9.43%	53.77%	80.19%	60.85%	1,150.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3047	0.3094	0.337	0.338	0.3424	0.3834	0.6354	-38.81%
YoY %	-1.52%	-8.19%	-0.30%	-1.29%	-10.69%	-39.66%	-	-
Horiz. %	47.95%	48.69%	53.04%	53.19%	53.89%	60.34%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 456,338
RPS	11.10	12.76	10.37	13.82	9.84	15.49	16.37	-22.87%
YoY %	-13.01%	23.05%	-24.96%	40.45%	-36.48%	-5.38%	-	-
Horiz. %	67.81%	77.95%	63.35%	84.42%	60.11%	94.62%	100.00%	-
EPS	0.75	0.17	-0.97	-1.39	-1.03	-19.44	-1.69	-
YoY %	341.18%	117.53%	30.22%	-34.95%	94.70%	-1,050.30%	-	-
Horiz. %	-44.38%	-10.06%	57.40%	82.25%	60.95%	1,150.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.2693	0.2731	0.2874	0.2761	0.2735	0.3057	0.5064	-34.43%
YoY %	-1.39%	-4.98%	4.09%	0.95%	-10.53%	-39.63%	-	-
Horiz. %	53.18%	53.93%	56.75%	54.52%	54.01%	60.37%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	0.405	0.40	0.41	0.42	0.44	0.455	0.53	-
P/RPS	3.22	2.77	3.37	2.48	3.57	2.34	2.58	15.96%
YoY %	16.25%	-17.80%	35.89%	-30.53%	52.56%	-9.30%	-	-
Horiz. %	124.81%	107.36%	130.62%	96.12%	138.37%	90.70%	100.00%	-
P/EPS	47.73	202.89	-36.12	-24.71	-34.13	-1.87	-25.05	-
YoY %	-76.47%	661.71%	-46.18%	27.60%	-1,725.13%	92.53%	-	-
Horiz. %	-190.54%	-809.94%	144.19%	98.64%	136.25%	7.47%	100.00%	-
EY	2.10	0.49	-2.77	-4.05	-2.93	-53.58	-3.99	-
YoY %	328.57%	117.69%	31.60%	-38.23%	94.53%	-1,242.86%	-	-
Horiz. %	-52.63%	-12.28%	69.42%	101.50%	73.43%	1,342.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.33	1.29	1.22	1.24	1.29	1.19	0.83	37.05%
YoY %	3.10%	5.74%	-1.61%	-3.88%	8.40%	43.37%	-	-
Horiz. %	160.24%	155.42%	146.99%	149.40%	155.42%	143.37%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	27/08/19	31/05/19	27/02/19	30/11/18	28/08/18	31/05/18	27/02/18	-
Price	0.40	0.40	0.385	0.355	0.41	0.425	0.50	-
P/RPS	3.18	2.77	3.17	2.10	3.33	2.19	2.43	19.70%
YoY %	14.80%	-12.62%	50.95%	-36.94%	52.05%	-9.88%	-	-
Horiz. %	130.86%	113.99%	130.45%	86.42%	137.04%	90.12%	100.00%	-
P/EPS	47.14	202.89	-33.91	-20.88	-31.81	-1.74	-23.63	-
YoY %	-76.77%	698.32%	-62.40%	34.36%	-1,728.16%	92.64%	-	-
Horiz. %	-199.49%	-858.61%	143.50%	88.36%	134.62%	7.36%	100.00%	-
EY	2.12	0.49	-2.95	-4.79	-3.14	-57.36	-4.23	-
YoY %	332.65%	116.61%	38.41%	-52.55%	94.53%	-1,256.03%	-	-
Horiz. %	-50.12%	-11.58%	69.74%	113.24%	74.23%	1,356.03%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.31	1.29	1.14	1.05	1.20	1.11	0.79	40.22%
YoY %	1.55%	13.16%	8.57%	-12.50%	8.11%	40.51%	-	-
Horiz. %	165.82%	163.29%	144.30%	132.91%	151.90%	140.51%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos