[OMESTI] QoQ TTM Result on 30-Sep-2014 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -22.3%
YoY- 180.67%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 415,648 435,471 423,836 409,617 377,011 352,286 372,737 7.55%
PBT -3,408 6,242 13,595 31,164 36,940 36,213 -10,972 -54.23%
Tax -6,005 -5,970 -5,068 -4,561 -3,562 -3,449 -4,193 27.13%
NP -9,413 272 8,527 26,603 33,378 32,764 -15,165 -27.29%
-
NP to SH -8,258 -139 7,312 25,258 32,507 31,966 -17,791 -40.13%
-
Tax Rate - 95.64% 37.28% 14.64% 9.64% 9.52% - -
Total Cost 425,061 435,199 415,309 383,014 343,633 319,522 387,902 6.30%
-
Net Worth 268,108 268,520 256,071 259,599 258,778 228,512 0 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 268,108 268,520 256,071 259,599 258,778 228,512 0 -
NOSH 388,563 386,637 389,107 386,999 387,857 341,062 325,069 12.66%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -2.26% 0.06% 2.01% 6.49% 8.85% 9.30% -4.07% -
ROE -3.08% -0.05% 2.86% 9.73% 12.56% 13.99% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 106.97 112.63 108.93 105.84 97.20 103.29 114.66 -4.53%
EPS -2.13 -0.04 1.88 6.53 8.38 9.37 -5.47 -46.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.6945 0.6581 0.6708 0.6672 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 386,999
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 76.88 80.54 78.39 75.76 69.73 65.16 68.94 7.55%
EPS -1.53 -0.03 1.35 4.67 6.01 5.91 -3.29 -40.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4959 0.4966 0.4736 0.4801 0.4786 0.4226 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.65 0.505 0.545 0.695 0.735 0.80 0.735 -
P/RPS 0.61 0.45 0.50 0.66 0.76 0.77 0.64 -3.15%
P/EPS -30.58 -1,404.69 29.00 10.65 8.77 8.54 -13.43 73.33%
EY -3.27 -0.07 3.45 9.39 11.40 11.72 -7.45 -42.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.73 0.83 1.04 1.10 1.19 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 30/05/14 26/02/14 -
Price 0.51 0.75 0.51 0.60 0.71 0.735 0.75 -
P/RPS 0.48 0.67 0.47 0.57 0.73 0.71 0.65 -18.34%
P/EPS -24.00 -2,086.18 27.14 9.19 8.47 7.84 -13.70 45.46%
EY -4.17 -0.05 3.68 10.88 11.80 12.75 -7.30 -31.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.08 0.77 0.89 1.06 1.10 0.00 -

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
Post a Comment