[OMESTI] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 37.62%
YoY- 47.38%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 365,114 402,405 414,435 420,207 432,714 419,600 427,829 -10.00%
PBT -16,125 -2,744 -4,804 -11,131 -24,242 -27,077 -23,285 -21.67%
Tax -1,924 -4,115 -4,777 -3,820 -612 966 261 -
NP -18,049 -6,859 -9,581 -14,951 -24,854 -26,111 -23,024 -14.94%
-
NP to SH -19,451 -9,520 -9,005 -12,112 -19,416 -19,901 -19,553 -0.34%
-
Tax Rate - - - - - - - -
Total Cost 383,163 409,264 424,016 435,158 457,568 445,711 450,853 -10.25%
-
Net Worth 273,779 270,725 276,512 267,885 276,522 269,649 258,191 3.97%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 273,779 270,725 276,512 267,885 276,522 269,649 258,191 3.97%
NOSH 430,877 430,655 430,446 430,254 430,025 429,564 389,584 6.92%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -4.94% -1.70% -2.31% -3.56% -5.74% -6.22% -5.38% -
ROE -7.10% -3.52% -3.26% -4.52% -7.02% -7.38% -7.57% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 84.74 93.46 96.28 100.80 104.99 103.95 110.31 -16.08%
EPS -4.51 -2.21 -2.09 -2.91 -4.71 -4.93 -5.04 -7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6354 0.6288 0.6424 0.6426 0.6709 0.668 0.6657 -3.04%
Adjusted Per Share Value based on latest NOSH - 430,254
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 67.53 74.43 76.65 77.72 80.03 77.61 79.13 -10.00%
EPS -3.60 -1.76 -1.67 -2.24 -3.59 -3.68 -3.62 -0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5064 0.5007 0.5114 0.4955 0.5114 0.4987 0.4775 3.98%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.53 0.485 0.50 0.54 0.455 0.475 0.50 -
P/RPS 0.63 0.52 0.52 0.54 0.43 0.46 0.45 25.06%
P/EPS -11.74 -21.93 -23.90 -18.59 -9.66 -9.63 -9.92 11.85%
EY -8.52 -4.56 -4.18 -5.38 -10.35 -10.38 -10.08 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.77 0.78 0.84 0.68 0.71 0.75 6.97%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 30/11/17 24/08/17 31/05/17 23/02/17 29/11/16 30/08/16 -
Price 0.50 0.51 0.50 0.50 0.455 0.46 0.49 -
P/RPS 0.59 0.55 0.52 0.50 0.43 0.44 0.44 21.53%
P/EPS -11.08 -23.06 -23.90 -17.21 -9.66 -9.33 -9.72 9.09%
EY -9.03 -4.34 -4.18 -5.81 -10.35 -10.72 -10.29 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.78 0.78 0.68 0.69 0.74 4.44%

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