[OMESTI] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -104.32%
YoY- -0.18%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 300,182 317,989 353,973 365,114 402,405 414,435 420,207 -20.07%
PBT -149,818 -149,445 -141,298 -16,125 -2,744 -4,804 -11,131 464.93%
Tax -1,244 -325 -1,660 -1,924 -4,115 -4,777 -3,820 -52.63%
NP -151,062 -149,770 -142,958 -18,049 -6,859 -9,581 -14,951 366.70%
-
NP to SH -127,274 -126,002 -120,895 -19,451 -9,520 -9,005 -12,112 379.06%
-
Tax Rate - - - - - - - -
Total Cost 451,244 467,759 496,931 383,163 409,264 424,016 435,158 2.44%
-
Net Worth 149,276 147,873 165,274 273,779 270,725 276,512 267,885 -32.25%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 149,276 147,873 165,274 273,779 270,725 276,512 267,885 -32.25%
NOSH 456,338 433,034 431,075 430,877 430,655 430,446 430,254 3.99%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -50.32% -47.10% -40.39% -4.94% -1.70% -2.31% -3.56% -
ROE -85.26% -85.21% -73.15% -7.10% -3.52% -3.26% -4.52% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 67.97 73.63 82.11 84.74 93.46 96.28 100.80 -23.08%
EPS -28.82 -29.18 -28.04 -4.51 -2.21 -2.09 -2.91 360.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.3424 0.3834 0.6354 0.6288 0.6424 0.6426 -34.81%
Adjusted Per Share Value based on latest NOSH - 430,877
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.52 58.81 65.47 67.53 74.43 76.65 77.72 -20.07%
EPS -23.54 -23.30 -22.36 -3.60 -1.76 -1.67 -2.24 379.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2761 0.2735 0.3057 0.5064 0.5007 0.5114 0.4955 -32.26%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.42 0.44 0.455 0.53 0.485 0.50 0.54 -
P/RPS 0.62 0.60 0.55 0.63 0.52 0.52 0.54 9.63%
P/EPS -1.46 -1.51 -1.62 -11.74 -21.93 -23.90 -18.59 -81.63%
EY -68.61 -66.31 -61.64 -8.52 -4.56 -4.18 -5.38 445.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.29 1.19 0.83 0.77 0.78 0.84 29.61%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 28/08/18 31/05/18 27/02/18 30/11/17 24/08/17 31/05/17 -
Price 0.355 0.41 0.425 0.50 0.51 0.50 0.50 -
P/RPS 0.52 0.56 0.52 0.59 0.55 0.52 0.50 2.64%
P/EPS -1.23 -1.41 -1.52 -11.08 -23.06 -23.90 -17.21 -82.75%
EY -81.18 -71.16 -65.99 -9.03 -4.34 -4.18 -5.81 479.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.20 1.11 0.79 0.81 0.78 0.78 21.89%

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