[OMESTI] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 11.8%
YoY- -2585.28%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 255,832 363,414 399,018 373,978 429,950 315,288 298,876 -2.55%
PBT -24,340 -7,300 -24,074 -24,764 6,366 16,464 -932 72.20%
Tax -2,580 -3,412 -2,822 -5,248 -5,394 -3,170 -4,088 -7.38%
NP -26,920 -10,712 -26,896 -30,012 972 13,294 -5,020 32.28%
-
NP to SH -26,150 -13,392 -18,576 -24,812 -924 12,492 -5,194 30.90%
-
Tax Rate - - - - 84.73% 19.25% - -
Total Cost 282,752 374,126 425,914 403,990 428,978 301,994 303,896 -1.19%
-
Net Worth 149,276 270,725 269,649 259,169 258,257 0 175,705 -2.67%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 4,031 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 149,276 270,725 269,649 259,169 258,257 0 175,705 -2.67%
NOSH 456,338 430,655 429,564 387,687 385,000 300,058 185,500 16.17%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.52% -2.95% -6.74% -8.03% 0.23% 4.22% -1.68% -
ROE -17.52% -4.95% -6.89% -9.57% -0.36% 0.00% -2.96% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 57.93 84.41 98.85 96.46 111.68 105.08 161.12 -15.66%
EPS -5.92 -3.12 -4.60 -6.40 -0.24 4.16 -2.80 13.28%
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.338 0.6288 0.668 0.6685 0.6708 0.00 0.9472 -15.77%
Adjusted Per Share Value based on latest NOSH - 386,546
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 47.38 67.30 73.89 69.26 79.62 58.39 55.35 -2.55%
EPS -4.84 -2.48 -3.44 -4.59 -0.17 2.31 -0.96 30.93%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.2764 0.5013 0.4994 0.4799 0.4783 0.00 0.3254 -2.68%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.42 0.485 0.475 0.52 0.695 0.69 0.80 -
P/RPS 0.73 0.57 0.48 0.54 0.62 0.66 0.50 6.50%
P/EPS -7.09 -15.59 -10.32 -8.12 -289.58 16.57 -28.57 -20.71%
EY -14.10 -6.41 -9.69 -12.31 -0.35 6.03 -3.50 26.12%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.77 0.71 0.78 1.04 0.00 0.84 6.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 29/11/16 26/11/15 27/11/14 20/11/13 23/11/12 -
Price 0.355 0.51 0.46 0.52 0.60 0.78 0.69 -
P/RPS 0.61 0.60 0.47 0.54 0.54 0.74 0.43 5.99%
P/EPS -6.00 -16.40 -10.00 -8.12 -250.00 18.74 -24.64 -20.96%
EY -16.68 -6.10 -10.00 -12.31 -0.40 5.34 -4.06 26.54%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.81 0.69 0.78 0.89 0.00 0.73 6.24%

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