[OMESTI] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- -12.78%
YoY- -385.71%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 162,984 210,096 244,222 322,097 310,651 295,999 288,227 -31.64%
PBT 132,606 157,717 165,443 -649 -404 6,557 5,138 775.06%
Tax -1,528 -3,829 -7,460 -8,722 -8,002 -5,921 -2,526 -28.49%
NP 131,078 153,888 157,983 -9,371 -8,406 636 2,612 1263.76%
-
NP to SH 128,314 146,660 147,983 -22,192 -19,677 -11,695 -7,766 -
-
Tax Rate 1.15% 2.43% 4.51% - - 90.30% 49.16% -
Total Cost 31,906 56,208 86,239 331,468 319,057 295,363 285,615 -76.83%
-
Net Worth 332,463 362,131 365,599 196,314 194,836 191,864 198,614 41.02%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 332,463 362,131 365,599 196,314 194,836 191,864 198,614 41.02%
NOSH 540,673 539,814 534,189 534,189 534,189 533,530 532,478 1.02%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 80.42% 73.25% 64.69% -2.91% -2.71% 0.21% 0.91% -
ROE 38.59% 40.50% 40.48% -11.30% -10.10% -6.10% -3.91% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 30.16 39.32 45.72 60.30 57.85 55.51 54.13 -32.31%
EPS 23.74 27.45 27.70 -4.15 -3.66 -2.19 -1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6152 0.6777 0.6844 0.3675 0.3628 0.3598 0.373 39.63%
Adjusted Per Share Value based on latest NOSH - 534,189
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 30.18 38.91 45.23 59.65 57.53 54.81 53.38 -31.64%
EPS 23.76 27.16 27.40 -4.11 -3.64 -2.17 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6157 0.6706 0.677 0.3635 0.3608 0.3553 0.3678 41.02%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.32 0.415 0.35 0.385 0.395 0.415 0.44 -
P/RPS 1.06 1.06 0.77 0.64 0.68 0.75 0.81 19.66%
P/EPS 1.35 1.51 1.26 -9.27 -10.78 -18.92 -30.17 -
EY 74.20 66.14 79.15 -10.79 -9.28 -5.28 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.51 1.05 1.09 1.15 1.18 -42.11%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.33 0.335 0.455 0.38 0.38 0.405 0.40 -
P/RPS 1.09 0.85 1.00 0.63 0.66 0.73 0.74 29.48%
P/EPS 1.39 1.22 1.64 -9.15 -10.37 -18.47 -27.43 -
EY 71.95 81.93 60.88 -10.93 -9.64 -5.42 -3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.66 1.03 1.05 1.13 1.07 -36.63%

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