[OMESTI] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 279.68%
YoY- 179.61%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 423,836 409,617 377,011 352,286 372,737 346,839 333,997 17.16%
PBT 13,595 31,164 36,940 36,213 -10,972 -23,481 -28,458 -
Tax -5,068 -4,561 -3,562 -3,449 -4,193 -4,198 -4,389 10.03%
NP 8,527 26,603 33,378 32,764 -15,165 -27,679 -32,847 -
-
NP to SH 7,312 25,258 32,507 31,966 -17,791 -31,312 -35,530 -
-
Tax Rate 37.28% 14.64% 9.64% 9.52% - - - -
Total Cost 415,309 383,014 343,633 319,522 387,902 374,518 366,844 8.59%
-
Net Worth 256,071 259,599 258,778 228,512 0 0 155,077 39.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 256,071 259,599 258,778 228,512 0 0 155,077 39.57%
NOSH 389,107 386,999 387,857 341,062 325,069 299,736 247,727 35.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.01% 6.49% 8.85% 9.30% -4.07% -7.98% -9.83% -
ROE 2.86% 9.73% 12.56% 13.99% 0.00% 0.00% -22.91% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 108.93 105.84 97.20 103.29 114.66 115.71 134.82 -13.21%
EPS 1.88 6.53 8.38 9.37 -5.47 -10.45 -14.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 0.6708 0.6672 0.67 0.00 0.00 0.626 3.38%
Adjusted Per Share Value based on latest NOSH - 341,062
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 78.39 75.76 69.73 65.16 68.94 64.15 61.77 17.16%
EPS 1.35 4.67 6.01 5.91 -3.29 -5.79 -6.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4736 0.4801 0.4786 0.4226 0.00 0.00 0.2868 39.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.545 0.695 0.735 0.80 0.735 0.69 0.47 -
P/RPS 0.50 0.66 0.76 0.77 0.64 0.60 0.35 26.76%
P/EPS 29.00 10.65 8.77 8.54 -13.43 -6.61 -3.28 -
EY 3.45 9.39 11.40 11.72 -7.45 -15.14 -30.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.04 1.10 1.19 0.00 0.00 0.75 6.97%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 19/08/14 30/05/14 26/02/14 20/11/13 27/08/13 -
Price 0.51 0.60 0.71 0.735 0.75 0.78 0.67 -
P/RPS 0.47 0.57 0.73 0.71 0.65 0.67 0.50 -4.03%
P/EPS 27.14 9.19 8.47 7.84 -13.70 -7.47 -4.67 -
EY 3.68 10.88 11.80 12.75 -7.30 -13.39 -21.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.89 1.06 1.10 0.00 0.00 1.07 -19.64%

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