[OMESTI] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 138.34%
YoY- 20180.6%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 120,938 94,037 89,217 105,425 88,332 69,312 109,668 6.73%
PBT 1,573 1,610 13,058 14,923 7,349 883 -34,127 -
Tax -1,764 -933 -493 -1,371 -765 -820 -1,237 26.66%
NP -191 677 12,565 13,552 6,584 63 -35,364 -96.91%
-
NP to SH -1,548 1,086 12,132 13,588 5,701 545 -37,625 -88.05%
-
Tax Rate 112.14% 57.95% 3.78% 9.19% 10.41% 92.87% - -
Total Cost 121,129 93,360 76,652 91,873 81,748 69,249 145,032 -11.30%
-
Net Worth 259,599 258,778 228,512 0 0 155,077 139,980 50.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 259,599 258,778 228,512 0 0 155,077 139,980 50.89%
NOSH 386,999 387,857 341,062 325,069 299,736 247,727 185,896 62.96%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.16% 0.72% 14.08% 12.85% 7.45% 0.09% -32.25% -
ROE -0.60% 0.42% 5.31% 0.00% 0.00% 0.35% -26.88% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 31.25 24.25 26.16 32.43 29.47 27.98 58.99 -34.50%
EPS -0.40 0.28 3.56 4.18 1.90 0.22 -20.24 -92.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6708 0.6672 0.67 0.00 0.00 0.626 0.753 -7.41%
Adjusted Per Share Value based on latest NOSH - 325,069
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.40 17.41 16.52 19.52 16.36 12.84 20.31 6.74%
EPS -0.29 0.20 2.25 2.52 1.06 0.10 -6.97 -87.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4807 0.4792 0.4232 0.00 0.00 0.2872 0.2592 50.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.695 0.735 0.80 0.735 0.69 0.47 0.655 -
P/RPS 2.22 3.03 3.06 2.27 2.34 1.68 1.11 58.67%
P/EPS -173.75 262.50 22.49 17.58 36.28 213.64 -3.24 1318.62%
EY -0.58 0.38 4.45 5.69 2.76 0.47 -30.90 -92.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.10 1.19 0.00 0.00 0.75 0.87 12.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 19/08/14 30/05/14 26/02/14 20/11/13 27/08/13 30/05/13 -
Price 0.60 0.71 0.735 0.75 0.78 0.67 0.52 -
P/RPS 1.92 2.93 2.81 2.31 2.65 2.39 0.88 68.14%
P/EPS -150.00 253.57 20.66 17.94 41.01 304.55 -2.57 1400.94%
EY -0.67 0.39 4.84 5.57 2.44 0.33 -38.92 -93.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.10 0.00 0.00 1.07 0.69 18.47%

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