[OMESTI] QoQ Quarter Result on 31-Dec-2019 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -95.35%
YoY- 118.0%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 75,230 42,143 78,212 51,829 65,306 60,019 69,009 5.90%
PBT 3,361 282 2,161 2,766 24,632 4,349 2,108 36.36%
Tax -935 0 -1,560 -26 -2,869 -426 -513 49.04%
NP 2,426 282 601 2,740 21,763 3,923 1,595 32.15%
-
NP to SH 1,002 91 -643 942 20,267 4,054 941 4.26%
-
Tax Rate 27.82% 0.00% 72.19% 0.94% 11.65% 9.80% 24.34% -
Total Cost 72,804 41,861 77,611 49,089 43,543 56,096 67,414 5.24%
-
Net Worth 185,262 192,481 188,697 166,778 161,773 145,579 147,675 16.27%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 185,262 192,481 188,697 166,778 161,773 145,579 147,675 16.27%
NOSH 530,838 530,838 530,838 478,561 478,561 478,205 477,592 7.28%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.22% 0.67% 0.77% 5.29% 33.32% 6.54% 2.31% -
ROE 0.54% 0.05% -0.34% 0.56% 12.53% 2.78% 0.64% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 14.17 7.94 16.34 10.83 13.68 12.56 14.46 -1.33%
EPS 0.19 0.02 -0.13 0.20 4.25 0.85 0.20 -3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.3626 0.3943 0.3485 0.3389 0.3047 0.3094 8.33%
Adjusted Per Share Value based on latest NOSH - 478,561
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.93 7.80 14.48 9.60 12.09 11.11 12.78 5.89%
EPS 0.19 0.02 -0.12 0.17 3.75 0.75 0.17 7.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.3564 0.3494 0.3088 0.2996 0.2696 0.2735 16.26%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.49 0.52 0.45 0.52 0.40 0.405 0.40 -
P/RPS 3.46 6.55 2.75 4.80 2.92 3.22 2.77 15.93%
P/EPS 259.59 3,033.36 -334.92 264.17 9.42 47.73 202.89 17.80%
EY 0.39 0.03 -0.30 0.38 10.61 2.10 0.49 -14.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.43 1.14 1.49 1.18 1.33 1.29 5.59%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 30/06/20 27/02/20 21/11/19 27/08/19 31/05/19 -
Price 0.475 0.66 0.52 0.665 0.505 0.40 0.40 -
P/RPS 3.35 8.31 3.18 6.14 3.69 3.18 2.77 13.47%
P/EPS 251.64 3,850.04 -387.02 337.84 11.89 47.14 202.89 15.39%
EY 0.40 0.03 -0.26 0.30 8.41 2.12 0.49 -12.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.82 1.32 1.91 1.49 1.31 1.29 3.57%

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