[OMESTI] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 38.8%
YoY- -201.14%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 419,600 427,829 407,080 400,533 407,485 415,648 435,471 -2.43%
PBT -27,077 -23,285 -27,422 -6,629 -9,323 -3,408 6,242 -
Tax 966 261 -247 -4,829 -5,897 -6,005 -5,970 -
NP -26,111 -23,024 -27,669 -11,458 -15,220 -9,413 272 -
-
NP to SH -19,901 -19,553 -23,019 -7,395 -12,083 -8,258 -139 2612.14%
-
Tax Rate - - - - - - 95.64% -
Total Cost 445,711 450,853 434,749 411,991 422,705 425,061 435,199 1.59%
-
Net Worth 269,649 258,191 264,626 253,916 258,406 268,108 268,520 0.27%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 269,649 258,191 264,626 253,916 258,406 268,108 268,520 0.27%
NOSH 429,564 389,584 389,261 388,157 386,546 388,563 386,637 7.25%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -6.22% -5.38% -6.80% -2.86% -3.74% -2.26% 0.06% -
ROE -7.38% -7.57% -8.70% -2.91% -4.68% -3.08% -0.05% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 103.95 110.31 104.85 109.24 105.42 106.97 112.63 -5.19%
EPS -4.93 -5.04 -5.93 -2.02 -3.13 -2.13 -0.04 2354.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.668 0.6657 0.6816 0.6925 0.6685 0.69 0.6945 -2.55%
Adjusted Per Share Value based on latest NOSH - 388,157
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 77.70 79.23 75.39 74.17 75.46 76.97 80.64 -2.43%
EPS -3.69 -3.62 -4.26 -1.37 -2.24 -1.53 -0.03 2351.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.4781 0.49 0.4702 0.4785 0.4965 0.4973 0.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.475 0.50 0.48 0.515 0.52 0.65 0.505 -
P/RPS 0.46 0.45 0.46 0.47 0.49 0.61 0.45 1.47%
P/EPS -9.63 -9.92 -8.10 -25.54 -16.64 -30.58 -1,404.69 -96.35%
EY -10.38 -10.08 -12.35 -3.92 -6.01 -3.27 -0.07 2676.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.70 0.74 0.78 0.94 0.73 -1.82%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 30/08/16 31/05/16 26/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.46 0.49 0.48 0.515 0.52 0.51 0.75 -
P/RPS 0.44 0.44 0.46 0.47 0.49 0.48 0.67 -24.38%
P/EPS -9.33 -9.72 -8.10 -25.54 -16.64 -24.00 -2,086.18 -97.25%
EY -10.72 -10.29 -12.35 -3.92 -6.01 -4.17 -0.05 3447.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.70 0.74 0.78 0.74 1.08 -25.75%

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