[OMESTI] YoY Annualized Quarter Result on 30-Sep-2022 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 2173.1%
YoY- 4611.11%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 103,808 104,344 330,600 234,746 250,650 255,832 363,414 -18.83%
PBT -20,074 336,808 5,114 7,286 57,962 -24,340 -7,300 18.35%
Tax -1,222 -1,602 -2,686 -1,870 -6,590 -2,580 -3,412 -15.72%
NP -21,296 335,206 2,428 5,416 51,372 -26,920 -10,712 12.12%
-
NP to SH -22,448 328,048 -7,272 2,186 48,642 -26,150 -13,392 8.98%
-
Tax Rate - 0.48% 52.52% 25.67% 11.37% - - -
Total Cost 125,104 -230,862 328,172 229,330 199,278 282,752 374,126 -16.68%
-
Net Worth 309,913 365,599 198,614 185,262 161,773 149,276 270,725 2.27%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 309,913 365,599 198,614 185,262 161,773 149,276 270,725 2.27%
NOSH 540,673 534,189 532,478 530,838 478,561 456,338 430,655 3.86%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -20.51% 321.25% 0.73% 2.31% 20.50% -10.52% -2.95% -
ROE -7.24% 89.73% -3.66% 1.18% 30.07% -17.52% -4.95% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.20 19.53 62.09 44.22 52.51 57.93 84.41 -21.86%
EPS -4.16 61.42 -1.36 0.42 10.18 -5.92 -3.12 4.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5732 0.6844 0.373 0.349 0.3389 0.338 0.6288 -1.53%
Adjusted Per Share Value based on latest NOSH - 534,189
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 19.20 19.30 61.15 43.42 46.36 47.32 67.22 -18.84%
EPS -4.16 60.67 -1.34 0.40 9.00 -4.84 -2.48 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5732 0.6762 0.3673 0.3427 0.2992 0.2761 0.5007 2.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.34 0.35 0.44 0.49 0.40 0.42 0.485 -
P/RPS 1.77 1.79 0.71 1.11 0.76 0.73 0.57 20.77%
P/EPS -8.19 0.57 -32.22 118.99 3.93 -7.09 -15.59 -10.16%
EY -12.21 175.46 -3.10 0.84 25.48 -14.10 -6.41 11.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 1.18 1.40 1.18 1.24 0.77 -4.33%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 30/11/21 27/11/20 21/11/19 30/11/18 30/11/17 -
Price 0.295 0.455 0.40 0.475 0.505 0.355 0.51 -
P/RPS 1.54 2.33 0.64 1.07 0.96 0.61 0.60 17.00%
P/EPS -7.11 0.74 -29.29 115.35 4.96 -6.00 -16.40 -12.99%
EY -14.07 134.97 -3.41 0.87 20.18 -16.68 -6.10 14.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 1.07 1.36 1.49 1.05 0.81 -7.41%

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