[OMESTI] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 105.43%
YoY- 113.36%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 379,852 296,856 376,148 277,248 295,792 239,220 261,536 6.41%
PBT -15,612 -32,160 6,440 3,532 -11,352 13,136 23,064 -
Tax -1,840 -3,872 -3,732 -3,280 -4,352 -9,112 -2,240 -3.22%
NP -17,452 -36,032 2,708 252 -15,704 4,024 20,824 -
-
NP to SH -14,268 -28,132 4,344 2,180 -16,320 31,980 26,036 -
-
Tax Rate - - 57.95% 92.87% - 69.37% 9.71% -
Total Cost 397,304 332,888 373,440 276,996 311,496 235,196 240,712 8.70%
-
Net Worth 258,191 268,108 258,778 155,077 174,750 194,371 212,658 3.28%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 258,191 268,108 258,778 155,077 174,750 194,371 212,658 3.28%
NOSH 389,584 388,563 387,857 247,727 186,301 185,930 185,971 13.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.59% -12.14% 0.72% 0.09% -5.31% 1.68% 7.96% -
ROE -5.53% -10.49% 1.68% 1.41% -9.34% 16.45% 12.24% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 97.94 76.40 96.98 111.92 158.77 128.66 140.63 -5.84%
EPS -3.68 -7.24 1.12 0.88 -8.76 17.20 14.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6657 0.69 0.6672 0.626 0.938 1.0454 1.1435 -8.61%
Adjusted Per Share Value based on latest NOSH - 247,727
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 70.26 54.90 69.57 51.28 54.71 44.24 48.37 6.41%
EPS -2.64 -5.20 0.80 0.40 -3.02 5.91 4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4775 0.4959 0.4786 0.2868 0.3232 0.3595 0.3933 3.28%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.50 0.65 0.735 0.47 0.94 0.74 0.98 -
P/RPS 0.51 0.85 0.76 0.42 0.59 0.58 0.70 -5.13%
P/EPS -13.59 -8.98 65.63 53.41 -10.73 4.30 7.00 -
EY -7.36 -11.14 1.52 1.87 -9.32 23.24 14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 1.10 0.75 1.00 0.71 0.86 -2.25%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 19/08/14 27/08/13 28/08/12 25/08/11 26/08/10 -
Price 0.49 0.51 0.71 0.67 0.83 0.75 0.96 -
P/RPS 0.50 0.67 0.73 0.60 0.52 0.58 0.68 -4.99%
P/EPS -13.32 -7.04 63.39 76.14 -9.47 4.36 6.86 -
EY -7.51 -14.20 1.58 1.31 -10.55 22.93 14.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 1.06 1.07 0.88 0.72 0.84 -2.08%

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