[OMESTI] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -52.86%
YoY- -2697.2%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 120,916 123,457 319,796 245,530 236,205 245,322 360,296 -16.63%
PBT -36,229 216,566 5,738 5,294 42,329 -25,053 -18,864 11.48%
Tax -1,080 -852 -6,415 -1,345 -4,428 -806 -2,537 -13.26%
NP -37,309 215,714 -677 3,949 37,901 -25,860 -21,401 9.70%
-
NP to SH -37,752 210,666 -11,116 428 33,684 -24,412 -21,082 10.19%
-
Tax Rate - 0.39% 111.80% 25.41% 10.46% - - -
Total Cost 158,225 -92,257 320,473 241,581 198,304 271,182 381,697 -13.64%
-
Net Worth 292,990 362,131 191,864 202,126 166,778 155,375 273,779 1.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 292,990 362,131 191,864 202,126 166,778 155,375 273,779 1.13%
NOSH 540,673 539,814 533,530 531,681 478,561 476,955 430,877 3.85%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -30.86% 174.73% -0.21% 1.61% 16.05% -10.54% -5.94% -
ROE -12.89% 58.17% -5.79% 0.21% 20.20% -15.71% -7.70% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.36 23.10 59.97 46.25 49.36 53.21 83.62 -19.72%
EPS -6.99 39.43 -2.08 0.08 7.04 -5.45 -4.89 6.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5419 0.6777 0.3598 0.3807 0.3485 0.337 0.6354 -2.61%
Adjusted Per Share Value based on latest NOSH - 533,530
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 22.39 22.86 59.22 45.47 43.74 45.43 66.72 -16.63%
EPS -6.99 39.01 -2.06 0.08 6.24 -4.52 -3.90 10.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5426 0.6706 0.3553 0.3743 0.3088 0.2877 0.507 1.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.415 0.415 0.535 0.52 0.41 0.53 -
P/RPS 1.30 1.80 0.69 1.16 1.05 0.77 0.63 12.82%
P/EPS -4.15 1.05 -19.91 663.67 7.39 -7.74 -10.83 -14.76%
EY -24.08 95.00 -5.02 0.15 13.54 -12.91 -9.23 17.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 1.15 1.41 1.49 1.22 0.83 -6.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 27/02/20 27/02/19 27/02/18 -
Price 0.275 0.335 0.405 0.545 0.665 0.385 0.50 -
P/RPS 1.23 1.45 0.68 1.18 1.35 0.72 0.60 12.70%
P/EPS -3.94 0.85 -19.43 676.07 9.45 -7.27 -10.22 -14.68%
EY -25.39 117.69 -5.15 0.15 10.58 -13.75 -9.79 17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 1.13 1.43 1.91 1.14 0.79 -7.03%

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