[OMESTI] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -123.13%
YoY- -101.23%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 288,227 264,689 240,300 262,360 247,414 237,490 255,366 8.39%
PBT 5,138 6,543 6,224 6,132 8,570 29,841 33,908 -71.54%
Tax -2,526 -2,418 -2,118 -2,569 -2,521 -4,455 -4,881 -35.51%
NP 2,612 4,125 4,106 3,563 6,049 25,386 29,027 -79.88%
-
NP to SH -7,766 -4,569 -3,037 -322 1,392 20,657 24,620 -
-
Tax Rate 49.16% 36.96% 34.03% 41.89% 29.42% 14.93% 14.39% -
Total Cost 285,615 260,564 236,194 258,797 241,365 212,104 226,339 16.75%
-
Net Worth 198,614 203,779 218,447 202,126 185,262 192,481 188,697 3.47%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 198,614 203,779 218,447 202,126 185,262 192,481 188,697 3.47%
NOSH 532,478 532,478 532,478 531,681 530,838 530,838 530,838 0.20%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.91% 1.56% 1.71% 1.36% 2.44% 10.69% 11.37% -
ROE -3.91% -2.24% -1.39% -0.16% 0.75% 10.73% 13.05% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 54.13 49.71 45.23 49.41 46.61 44.74 53.36 0.95%
EPS -1.46 -0.86 -0.57 -0.06 0.26 3.89 5.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.373 0.3827 0.4112 0.3807 0.349 0.3626 0.3943 -3.63%
Adjusted Per Share Value based on latest NOSH - 531,681
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 53.38 49.02 44.50 48.59 45.82 43.98 47.29 8.40%
EPS -1.44 -0.85 -0.56 -0.06 0.26 3.83 4.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3678 0.3774 0.4045 0.3743 0.3431 0.3564 0.3494 3.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.44 0.44 0.475 0.535 0.49 0.52 0.45 -
P/RPS 0.81 0.89 1.05 1.08 1.05 1.16 0.84 -2.39%
P/EPS -30.17 -51.28 -83.09 -882.14 186.86 13.36 8.75 -
EY -3.31 -1.95 -1.20 -0.11 0.54 7.48 11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.15 1.16 1.41 1.40 1.43 1.14 2.32%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 27/08/21 31/05/21 26/02/21 27/11/20 27/08/20 30/06/20 -
Price 0.40 0.45 0.445 0.545 0.475 0.66 0.52 -
P/RPS 0.74 0.91 0.98 1.10 1.02 1.48 0.97 -16.49%
P/EPS -27.43 -52.44 -77.84 -898.63 181.14 16.96 10.11 -
EY -3.65 -1.91 -1.28 -0.11 0.55 5.90 9.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 1.08 1.43 1.36 1.82 1.32 -13.05%

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