[OMESTI] QoQ TTM Result on 31-Dec-2021 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -50.59%
YoY- -3531.99%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 244,222 322,097 310,651 295,999 288,227 264,689 240,300 1.08%
PBT 165,443 -649 -404 6,557 5,138 6,543 6,224 788.89%
Tax -7,460 -8,722 -8,002 -5,921 -2,526 -2,418 -2,118 131.31%
NP 157,983 -9,371 -8,406 636 2,612 4,125 4,106 1037.18%
-
NP to SH 147,983 -22,192 -19,677 -11,695 -7,766 -4,569 -3,037 -
-
Tax Rate 4.51% - - 90.30% 49.16% 36.96% 34.03% -
Total Cost 86,239 331,468 319,057 295,363 285,615 260,564 236,194 -48.88%
-
Net Worth 365,599 196,314 194,836 191,864 198,614 203,779 218,447 40.91%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 365,599 196,314 194,836 191,864 198,614 203,779 218,447 40.91%
NOSH 534,189 534,189 534,189 533,530 532,478 532,478 532,478 0.21%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 64.69% -2.91% -2.71% 0.21% 0.91% 1.56% 1.71% -
ROE 40.48% -11.30% -10.10% -6.10% -3.91% -2.24% -1.39% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.72 60.30 57.85 55.51 54.13 49.71 45.23 0.72%
EPS 27.70 -4.15 -3.66 -2.19 -1.46 -0.86 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6844 0.3675 0.3628 0.3598 0.373 0.3827 0.4112 40.40%
Adjusted Per Share Value based on latest NOSH - 533,530
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 45.17 59.57 57.46 54.75 53.31 48.96 44.44 1.09%
EPS 27.37 -4.10 -3.64 -2.16 -1.44 -0.85 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6762 0.3631 0.3604 0.3549 0.3673 0.3769 0.404 40.92%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.35 0.385 0.395 0.415 0.44 0.44 0.475 -
P/RPS 0.77 0.64 0.68 0.75 0.81 0.89 1.05 -18.66%
P/EPS 1.26 -9.27 -10.78 -18.92 -30.17 -51.28 -83.09 -
EY 79.15 -10.79 -9.28 -5.28 -3.31 -1.95 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.05 1.09 1.15 1.18 1.15 1.16 -42.15%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 27/08/21 31/05/21 -
Price 0.455 0.38 0.38 0.405 0.40 0.45 0.445 -
P/RPS 1.00 0.63 0.66 0.73 0.74 0.91 0.98 1.35%
P/EPS 1.64 -9.15 -10.37 -18.47 -27.43 -52.44 -77.84 -
EY 60.88 -10.93 -9.64 -5.42 -3.65 -1.91 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.03 1.05 1.13 1.07 1.18 1.08 -27.96%

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