[OMESTI] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -627.83%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 234,746 250,650 255,832 363,414 399,018 373,978 429,950 -9.58%
PBT 7,286 57,962 -24,340 -7,300 -24,074 -24,764 6,366 2.27%
Tax -1,870 -6,590 -2,580 -3,412 -2,822 -5,248 -5,394 -16.17%
NP 5,416 51,372 -26,920 -10,712 -26,896 -30,012 972 33.11%
-
NP to SH 2,186 48,642 -26,150 -13,392 -18,576 -24,812 -924 -
-
Tax Rate 25.67% 11.37% - - - - 84.73% -
Total Cost 229,330 199,278 282,752 374,126 425,914 403,990 428,978 -9.90%
-
Net Worth 185,262 161,773 149,276 270,725 269,649 259,169 258,257 -5.38%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - 4,031 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 185,262 161,773 149,276 270,725 269,649 259,169 258,257 -5.38%
NOSH 530,838 478,561 456,338 430,655 429,564 387,687 385,000 5.49%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.31% 20.50% -10.52% -2.95% -6.74% -8.03% 0.23% -
ROE 1.18% 30.07% -17.52% -4.95% -6.89% -9.57% -0.36% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 44.22 52.51 57.93 84.41 98.85 96.46 111.68 -14.29%
EPS 0.42 10.18 -5.92 -3.12 -4.60 -6.40 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.349 0.3389 0.338 0.6288 0.668 0.6685 0.6708 -10.30%
Adjusted Per Share Value based on latest NOSH - 430,655
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 43.42 46.36 47.32 67.22 73.80 69.17 79.52 -9.58%
EPS 0.40 9.00 -4.84 -2.48 -3.44 -4.59 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.00 -
NAPS 0.3427 0.2992 0.2761 0.5007 0.4987 0.4793 0.4777 -5.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.49 0.40 0.42 0.485 0.475 0.52 0.695 -
P/RPS 1.11 0.76 0.73 0.57 0.48 0.54 0.62 10.18%
P/EPS 118.99 3.93 -7.09 -15.59 -10.32 -8.12 -289.58 -
EY 0.84 25.48 -14.10 -6.41 -9.69 -12.31 -0.35 -
DY 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.40 1.18 1.24 0.77 0.71 0.78 1.04 5.07%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 21/11/19 30/11/18 30/11/17 29/11/16 26/11/15 27/11/14 -
Price 0.475 0.505 0.355 0.51 0.46 0.52 0.60 -
P/RPS 1.07 0.96 0.61 0.60 0.47 0.54 0.54 12.06%
P/EPS 115.35 4.96 -6.00 -16.40 -10.00 -8.12 -250.00 -
EY 0.87 20.18 -16.68 -6.10 -10.00 -12.31 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
P/NAPS 1.36 1.49 1.05 0.81 0.69 0.78 0.89 7.31%

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