[OMESTI] QoQ Quarter Result on 31-Dec-2015 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 106.14%
YoY- 107.57%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 104,546 94,963 107,399 112,692 112,775 74,214 100,852 2.42%
PBT -8,134 -3,903 -15,088 48 -4,342 -8,040 5,705 -
Tax -951 -460 3,187 -810 -1,656 -968 -1,395 -22.48%
NP -9,085 -4,363 -11,901 -762 -5,998 -9,008 4,310 -
-
NP to SH -5,721 -3,567 -10,943 330 -5,373 -7,033 4,681 -
-
Tax Rate - - - 1,687.50% - - 24.45% -
Total Cost 113,631 99,326 119,300 113,454 118,773 83,222 96,542 11.44%
-
Net Worth 269,649 258,191 264,626 267,120 258,406 268,108 268,520 0.27%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 2,005 2,010 - - -
Div Payout % - - - 607.82% 0.00% - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 269,649 258,191 264,626 267,120 258,406 268,108 268,520 0.27%
NOSH 429,564 389,584 388,243 388,157 386,546 388,563 386,637 7.25%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -8.69% -4.59% -11.08% -0.68% -5.32% -12.14% 4.27% -
ROE -2.12% -1.38% -4.14% 0.12% -2.08% -2.62% 1.74% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.90 24.48 27.66 29.22 29.17 19.10 26.08 -0.45%
EPS -1.42 -0.92 -2.82 0.09 -1.39 -1.81 1.21 -
DPS 0.00 0.00 0.00 0.52 0.52 0.00 0.00 -
NAPS 0.668 0.6657 0.6816 0.6925 0.6685 0.69 0.6945 -2.55%
Adjusted Per Share Value based on latest NOSH - 388,157
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.34 17.56 19.86 20.84 20.86 13.73 18.65 2.44%
EPS -1.06 -0.66 -2.02 0.06 -0.99 -1.30 0.87 -
DPS 0.00 0.00 0.00 0.37 0.37 0.00 0.00 -
NAPS 0.4987 0.4775 0.4894 0.4941 0.4779 0.4959 0.4966 0.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.475 0.50 0.48 0.515 0.52 0.65 0.505 -
P/RPS 1.83 2.04 1.74 1.76 1.78 3.40 1.94 -3.80%
P/EPS -33.52 -54.37 -17.03 601.98 -37.41 -35.91 41.71 -
EY -2.98 -1.84 -5.87 0.17 -2.67 -2.78 2.40 -
DY 0.00 0.00 0.00 1.01 1.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.70 0.74 0.78 0.94 0.73 -1.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 31/05/16 26/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.46 0.49 0.48 0.515 0.52 0.51 0.75 -
P/RPS 1.78 2.00 1.74 1.76 1.78 2.67 2.88 -27.37%
P/EPS -32.46 -53.28 -17.03 601.98 -37.41 -28.18 61.95 -
EY -3.08 -1.88 -5.87 0.17 -2.67 -3.55 1.61 -
DY 0.00 0.00 0.00 1.01 1.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.70 0.74 0.78 0.74 1.08 -25.75%

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