[OMESTI] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -521.54%
YoY- -898.14%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 267,743 300,182 317,989 353,973 365,114 402,405 414,435 -25.20%
PBT -145,940 -149,818 -149,445 -141,298 -16,125 -2,744 -4,804 867.56%
Tax -362 -1,244 -325 -1,660 -1,924 -4,115 -4,777 -82.00%
NP -146,302 -151,062 -149,770 -142,958 -18,049 -6,859 -9,581 512.44%
-
NP to SH -123,392 -127,274 -126,002 -120,895 -19,451 -9,520 -9,005 469.89%
-
Tax Rate - - - - - - - -
Total Cost 414,045 451,244 467,759 496,931 383,163 409,264 424,016 -1.56%
-
Net Worth 155,375 149,276 147,873 165,274 273,779 270,725 276,512 -31.83%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 155,375 149,276 147,873 165,274 273,779 270,725 276,512 -31.83%
NOSH 476,955 456,338 433,034 431,075 430,877 430,655 430,446 7.05%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -54.64% -50.32% -47.10% -40.39% -4.94% -1.70% -2.31% -
ROE -79.42% -85.26% -85.21% -73.15% -7.10% -3.52% -3.26% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 58.07 67.97 73.63 82.11 84.74 93.46 96.28 -28.54%
EPS -26.76 -28.82 -29.18 -28.04 -4.51 -2.21 -2.09 444.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.337 0.338 0.3424 0.3834 0.6354 0.6288 0.6424 -34.87%
Adjusted Per Share Value based on latest NOSH - 431,075
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.58 55.59 58.89 65.55 67.61 74.52 76.75 -25.21%
EPS -22.85 -23.57 -23.33 -22.39 -3.60 -1.76 -1.67 469.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2877 0.2764 0.2738 0.3061 0.507 0.5013 0.5121 -31.84%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.41 0.42 0.44 0.455 0.53 0.485 0.50 -
P/RPS 0.71 0.62 0.60 0.55 0.63 0.52 0.52 23.00%
P/EPS -1.53 -1.46 -1.51 -1.62 -11.74 -21.93 -23.90 -83.91%
EY -65.28 -68.61 -66.31 -61.64 -8.52 -4.56 -4.18 521.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.24 1.29 1.19 0.83 0.77 0.78 34.63%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 30/11/18 28/08/18 31/05/18 27/02/18 30/11/17 24/08/17 -
Price 0.385 0.355 0.41 0.425 0.50 0.51 0.50 -
P/RPS 0.66 0.52 0.56 0.52 0.59 0.55 0.52 17.17%
P/EPS -1.44 -1.23 -1.41 -1.52 -11.08 -23.06 -23.90 -84.55%
EY -69.51 -81.18 -71.16 -65.99 -9.03 -4.34 -4.18 548.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.05 1.20 1.11 0.79 0.81 0.78 28.69%

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