[OMESTI] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock

[OMESTI] OMESTI BHD

Announcement Date

31-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Mar-2018 [#4]

Profit Trend

QoQ- -1052.73%

YoY- -2787.69%

Quarter Report

OMESTI-Qtrly Announcement (31 March 18)-BMSB.pdf

Latest QR

Upcoming QR

OMESTI's Result

OMESTI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Quarter Result
Revenue	56,076	74,709	53,207	83,751	88,515	92,516	89,191	-26.54%
YoY %	-24.94%	40.41%	-36.47%	-5.38%	-4.32%	3.73%	-	-
Horiz. %	62.87%	83.76%	59.66%	93.90%	99.24%	103.73%	100.00%	-
PBT	-6,620	-6,447	-5,723	-127,150	-10,498	-6,074	2,424	-
YoY %	-2.68%	-12.65%	95.50%	-1,111.18%	-72.84%	-350.58%	-	-
Horiz. %	-273.10%	-265.97%	-236.10%	-5,245.46%	-433.09%	-250.58%	100.00%	-
Tax	685	-1,208	-82	243	-197	-289	-1,417	-
YoY %	156.71%	-1,373.17%	-133.74%	223.35%	31.83%	79.60%	-	-
Horiz. %	-48.34%	85.25%	5.79%	-17.15%	13.90%	20.40%	100.00%	-
NP	-5,935	-7,655	-5,805	-126,907	-10,695	-6,363	1,007	-
YoY %	22.47%	-31.87%	95.43%	-1,086.60%	-68.08%	-731.88%	-	-
Horiz. %	-589.37%	-760.18%	-576.46%	-12,602.48%	-1,062.07%	-631.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-5,234	-7,508	-5,567	-105,083	-9,116	-6,236	-460	403.64%
YoY %	30.29%	-34.87%	94.70%	-1,052.73%	-46.18%	-1,255.65%	-	-
Horiz. %	1,137.83%	1,632.17%	1,210.22%	22,844.13%	1,981.74%	1,355.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-	58.46%	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	100.00%	-
Total Cost	62,011	82,364	59,012	210,658	99,210	98,879	88,184	-20.87%
YoY %	-24.71%	39.57%	-71.99%	112.34%	0.33%	12.13%	-	-
Horiz. %	70.32%	93.40%	66.92%	238.88%	112.50%	112.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	155,375	149,276	147,873	165,274	273,779	270,725	276,512	-31.83%
YoY %	4.09%	0.95%	-10.53%	-39.63%	1.13%	-2.09%	-	-
Horiz. %	56.19%	53.99%	53.48%	59.77%	99.01%	97.91%	100.00%	-

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

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	155,375	149,276	147,873	165,274	273,779	270,725	276,512	-31.83%
YoY %	4.09%	0.95%	-10.53%	-39.63%	1.13%	-2.09%	-	-
Horiz. %	56.19%	53.99%	53.48%	59.77%	99.01%	97.91%	100.00%	-
NOSH	476,955	456,338	433,034	431,075	430,877	430,655	430,446	7.05%
YoY %	4.52%	5.38%	0.45%	0.05%	0.05%	0.05%	-	-
Horiz. %	110.80%	106.02%	100.60%	100.15%	100.10%	100.05%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	-10.58%	-10.25%	-10.91%	-151.53%	-12.08%	-6.88%	1.13%	-
YoY %	-3.22%	6.05%	92.80%	-1,154.39%	-75.58%	-708.85%	-	-
Horiz. %	-936.28%	-907.08%	-965.49%	-13,409.73%	-1,069.03%	-608.85%	100.00%	-
ROE	-3.37%	-5.03%	-3.76%	-63.58%	-3.33%	-2.30%	-0.17%	-
YoY %	33.00%	-33.78%	94.09%	-1,809.31%	-44.78%	-1,252.94%	-	-
Horiz. %	1,982.35%	2,958.82%	2,211.76%	37,400.00%	1,958.82%	1,352.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	12.16	16.92	12.32	19.43	20.54	21.49	20.72	-29.83%
YoY %	-28.13%	37.34%	-36.59%	-5.40%	-4.42%	3.72%	-	-
Horiz. %	58.69%	81.66%	59.46%	93.77%	99.13%	103.72%	100.00%	-
EPS	-1.14	-1.70	-1.29	-24.38	-2.12	-1.45	-0.11	373.32%
YoY %	32.94%	-31.78%	94.71%	-1,050.00%	-46.21%	-1,218.18%	-	-
Horiz. %	1,036.36%	1,545.45%	1,172.73%	22,163.64%	1,927.27%	1,318.18%	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	0.337	0.338	0.3424	0.3834	0.6354	0.6288	0.6424	-34.87%
YoY %	-0.30%	-1.29%	-10.69%	-39.66%	1.05%	-2.12%	-	-
Horiz. %	52.46%	52.62%	53.30%	59.68%	98.91%	97.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 431,075
RPS	10.38	13.84	9.85	15.51	16.39	17.13	16.52	-26.57%
YoY %	-25.00%	40.51%	-36.49%	-5.37%	-4.32%	3.69%	-	-
Horiz. %	62.83%	83.78%	59.62%	93.89%	99.21%	103.69%	100.00%	-
EPS	-0.97	-1.39	-1.03	-19.46	-1.69	-1.15	-0.09	385.81%
YoY %	30.22%	-34.95%	94.71%	-1,051.48%	-46.96%	-1,177.78%	-	-
Horiz. %	1,077.78%	1,544.44%	1,144.44%	21,622.22%	1,877.78%	1,277.78%	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	0.2877	0.2764	0.2738	0.3061	0.507	0.5013	0.5121	-31.84%
YoY %	4.09%	0.95%	-10.55%	-39.63%	1.14%	-2.11%	-	-
Horiz. %	56.18%	53.97%	53.47%	59.77%	99.00%	97.89%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.41	0.42	0.44	0.455	0.53	0.485	0.50	-
P/RPS	3.37	2.48	3.57	2.34	2.58	2.26	2.41	24.97%
YoY %	35.89%	-30.53%	52.56%	-9.30%	14.16%	-6.22%	-	-
Horiz. %	139.83%	102.90%	148.13%	97.10%	107.05%	93.78%	100.00%	-
P/EPS	-36.12	-24.71	-34.13	-1.87	-25.05	-33.49	-467.87	-81.78%
YoY %	-46.18%	27.60%	-1,725.13%	92.53%	25.20%	92.84%	-	-
Horiz. %	7.72%	5.28%	7.29%	0.40%	5.35%	7.16%	100.00%	-
EY	-2.77	-4.05	-2.93	-53.58	-3.99	-2.99	-0.21	455.64%
YoY %	31.60%	-38.23%	94.53%	-1,242.86%	-33.44%	-1,323.81%	-	-
Horiz. %	1,319.05%	1,928.57%	1,395.24%	25,514.29%	1,900.00%	1,423.81%	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	1.22	1.24	1.29	1.19	0.83	0.77	0.78	34.63%
YoY %	-1.61%	-3.88%	8.40%	43.37%	7.79%	-1.28%	-	-
Horiz. %	156.41%	158.97%	165.38%	152.56%	106.41%	98.72%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	30/11/18	28/08/18	31/05/18	27/02/18	30/11/17	24/08/17	-
Price	0.385	0.355	0.41	0.425	0.50	0.51	0.50	-
P/RPS	3.17	2.10	3.33	2.19	2.43	2.37	2.41	19.98%
YoY %	50.95%	-36.94%	52.05%	-9.88%	2.53%	-1.66%	-	-
Horiz. %	131.54%	87.14%	138.17%	90.87%	100.83%	98.34%	100.00%	-
P/EPS	-33.91	-20.88	-31.81	-1.74	-23.63	-35.21	-467.87	-82.53%
YoY %	-62.40%	34.36%	-1,728.16%	92.64%	32.89%	92.47%	-	-
Horiz. %	7.25%	4.46%	6.80%	0.37%	5.05%	7.53%	100.00%	-
EY	-2.95	-4.79	-3.14	-57.36	-4.23	-2.84	-0.21	479.39%
YoY %	38.41%	-52.55%	94.53%	-1,256.03%	-48.94%	-1,252.38%	-	-
Horiz. %	1,404.76%	2,280.95%	1,495.24%	27,314.29%	2,014.29%	1,352.38%	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	1.14	1.05	1.20	1.11	0.79	0.81	0.78	28.69%
YoY %	8.57%	-12.50%	8.11%	40.51%	-2.47%	3.85%	-	-
Horiz. %	146.15%	134.62%	153.85%	142.31%	101.28%	103.85%	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