[OMESTI] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 25.65%
YoY- 53.95%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 353,973 365,114 402,405 414,435 420,207 432,714 419,600 -10.72%
PBT -141,298 -16,125 -2,744 -4,804 -11,131 -24,242 -27,077 201.15%
Tax -1,660 -1,924 -4,115 -4,777 -3,820 -612 966 -
NP -142,958 -18,049 -6,859 -9,581 -14,951 -24,854 -26,111 210.96%
-
NP to SH -120,895 -19,451 -9,520 -9,005 -12,112 -19,416 -19,901 233.29%
-
Tax Rate - - - - - - - -
Total Cost 496,931 383,163 409,264 424,016 435,158 457,568 445,711 7.52%
-
Net Worth 165,274 273,779 270,725 276,512 267,885 276,522 269,649 -27.86%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 165,274 273,779 270,725 276,512 267,885 276,522 269,649 -27.86%
NOSH 431,075 430,877 430,655 430,446 430,254 430,025 429,564 0.23%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -40.39% -4.94% -1.70% -2.31% -3.56% -5.74% -6.22% -
ROE -73.15% -7.10% -3.52% -3.26% -4.52% -7.02% -7.38% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 82.11 84.74 93.46 96.28 100.80 104.99 103.95 -14.56%
EPS -28.04 -4.51 -2.21 -2.09 -2.91 -4.71 -4.93 218.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3834 0.6354 0.6288 0.6424 0.6426 0.6709 0.668 -30.95%
Adjusted Per Share Value based on latest NOSH - 430,446
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 65.55 67.61 74.52 76.75 77.82 80.13 77.70 -10.72%
EPS -22.39 -3.60 -1.76 -1.67 -2.24 -3.60 -3.69 233.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3061 0.507 0.5013 0.5121 0.4961 0.5121 0.4994 -27.86%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.455 0.53 0.485 0.50 0.54 0.455 0.475 -
P/RPS 0.55 0.63 0.52 0.52 0.54 0.43 0.46 12.66%
P/EPS -1.62 -11.74 -21.93 -23.90 -18.59 -9.66 -9.63 -69.55%
EY -61.64 -8.52 -4.56 -4.18 -5.38 -10.35 -10.38 228.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.83 0.77 0.78 0.84 0.68 0.71 41.14%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 30/11/17 24/08/17 31/05/17 23/02/17 29/11/16 -
Price 0.425 0.50 0.51 0.50 0.50 0.455 0.46 -
P/RPS 0.52 0.59 0.55 0.52 0.50 0.43 0.44 11.79%
P/EPS -1.52 -11.08 -23.06 -23.90 -17.21 -9.66 -9.33 -70.20%
EY -65.99 -9.03 -4.34 -4.18 -5.81 -10.35 -10.72 236.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.79 0.81 0.78 0.78 0.68 0.69 37.33%

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