[OMESTI] QoQ TTM Result on 30-Jun-2021 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -50.44%
YoY- -122.12%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 310,651 295,999 288,227 264,689 240,300 262,360 247,414 16.40%
PBT -404 6,557 5,138 6,543 6,224 6,132 8,570 -
Tax -8,002 -5,921 -2,526 -2,418 -2,118 -2,569 -2,521 116.13%
NP -8,406 636 2,612 4,125 4,106 3,563 6,049 -
-
NP to SH -19,677 -11,695 -7,766 -4,569 -3,037 -322 1,392 -
-
Tax Rate - 90.30% 49.16% 36.96% 34.03% 41.89% 29.42% -
Total Cost 319,057 295,363 285,615 260,564 236,194 258,797 241,365 20.46%
-
Net Worth 194,836 191,864 198,614 203,779 218,447 202,126 185,262 3.41%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 194,836 191,864 198,614 203,779 218,447 202,126 185,262 3.41%
NOSH 534,189 533,530 532,478 532,478 532,478 531,681 530,838 0.42%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -2.71% 0.21% 0.91% 1.56% 1.71% 1.36% 2.44% -
ROE -10.10% -6.10% -3.91% -2.24% -1.39% -0.16% 0.75% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 57.85 55.51 54.13 49.71 45.23 49.41 46.61 15.50%
EPS -3.66 -2.19 -1.46 -0.86 -0.57 -0.06 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3628 0.3598 0.373 0.3827 0.4112 0.3807 0.349 2.62%
Adjusted Per Share Value based on latest NOSH - 532,478
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 57.46 54.75 53.31 48.96 44.44 48.52 45.76 16.40%
EPS -3.64 -2.16 -1.44 -0.85 -0.56 -0.06 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3604 0.3549 0.3673 0.3769 0.404 0.3738 0.3427 3.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.395 0.415 0.44 0.44 0.475 0.535 0.49 -
P/RPS 0.68 0.75 0.81 0.89 1.05 1.08 1.05 -25.16%
P/EPS -10.78 -18.92 -30.17 -51.28 -83.09 -882.14 186.86 -
EY -9.28 -5.28 -3.31 -1.95 -1.20 -0.11 0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.15 1.18 1.15 1.16 1.41 1.40 -15.38%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 27/08/21 31/05/21 26/02/21 27/11/20 -
Price 0.38 0.405 0.40 0.45 0.445 0.545 0.475 -
P/RPS 0.66 0.73 0.74 0.91 0.98 1.10 1.02 -25.20%
P/EPS -10.37 -18.47 -27.43 -52.44 -77.84 -898.63 181.14 -
EY -9.64 -5.42 -3.65 -1.91 -1.28 -0.11 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 1.07 1.18 1.08 1.43 1.36 -15.85%

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