[OMESTI] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 766.83%
YoY- 2005.52%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 110,029 162,984 210,096 244,222 322,097 310,651 295,999 -48.39%
PBT 127,311 132,606 157,717 165,443 -649 -404 6,557 626.32%
Tax -717 -1,528 -3,829 -7,460 -8,722 -8,002 -5,921 -75.61%
NP 126,594 131,078 153,888 157,983 -9,371 -8,406 636 3342.29%
-
NP to SH 127,032 128,314 146,660 147,983 -22,192 -19,677 -11,695 -
-
Tax Rate 0.56% 1.15% 2.43% 4.51% - - 90.30% -
Total Cost -16,565 31,906 56,208 86,239 331,468 319,057 295,363 -
-
Net Worth 315,699 332,463 362,131 365,599 196,314 194,836 191,864 39.50%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 315,699 332,463 362,131 365,599 196,314 194,836 191,864 39.50%
NOSH 540,673 540,673 539,814 534,189 534,189 534,189 533,530 0.89%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 115.06% 80.42% 73.25% 64.69% -2.91% -2.71% 0.21% -
ROE 40.24% 38.59% 40.50% 40.48% -11.30% -10.10% -6.10% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.35 30.16 39.32 45.72 60.30 57.85 55.51 -48.87%
EPS 23.50 23.74 27.45 27.70 -4.15 -3.66 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.6152 0.6777 0.6844 0.3675 0.3628 0.3598 38.21%
Adjusted Per Share Value based on latest NOSH - 534,189
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.38 30.18 38.91 45.23 59.65 57.53 54.81 -48.38%
EPS 23.52 23.76 27.16 27.40 -4.11 -3.64 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.6157 0.6706 0.677 0.3635 0.3608 0.3553 39.49%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.335 0.32 0.415 0.35 0.385 0.395 0.415 -
P/RPS 1.65 1.06 1.06 0.77 0.64 0.68 0.75 69.39%
P/EPS 1.43 1.35 1.51 1.26 -9.27 -10.78 -18.92 -
EY 70.13 74.20 66.14 79.15 -10.79 -9.28 -5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.61 0.51 1.05 1.09 1.15 -37.45%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.335 0.33 0.335 0.455 0.38 0.38 0.405 -
P/RPS 1.65 1.09 0.85 1.00 0.63 0.66 0.73 72.48%
P/EPS 1.43 1.39 1.22 1.64 -9.15 -10.37 -18.47 -
EY 70.13 71.95 81.93 60.88 -10.93 -9.64 -5.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.49 0.66 1.03 1.05 1.13 -36.71%

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