[OMESTI] YoY Cumulative 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- -76.4%
YoY- -2585.28%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 127,916 181,707 199,509 186,989 214,975 157,644 149,438 -2.55%
PBT -12,170 -3,650 -12,037 -12,382 3,183 8,232 -466 72.20%
Tax -1,290 -1,706 -1,411 -2,624 -2,697 -1,585 -2,044 -7.38%
NP -13,460 -5,356 -13,448 -15,006 486 6,647 -2,510 32.28%
-
NP to SH -13,075 -6,696 -9,288 -12,406 -462 6,246 -2,597 30.90%
-
Tax Rate - - - - 84.73% 19.25% - -
Total Cost 141,376 187,063 212,957 201,995 214,489 150,997 151,948 -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 - - - 2,015 - - - -
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 -8.76% -2.47% -3.44% -4.79% -0.18% 0.00% -1.48% -
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 28.96 42.20 49.42 48.23 55.84 52.54 80.56 -15.67%
EPS -2.96 -1.56 -2.30 -3.20 -0.12 2.08 -1.40 13.28%
DPS 0.00 0.00 0.00 0.52 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 23.69 33.65 36.95 34.63 39.81 29.19 27.67 -2.55%
EPS -2.42 -1.24 -1.72 -2.30 -0.09 1.16 -0.48 30.93%
DPS 0.00 0.00 0.00 0.37 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 1.45 1.15 0.96 1.08 1.24 1.31 0.99 6.56%
P/EPS -14.19 -31.18 -20.64 -16.25 -579.17 33.15 -57.14 -20.70%
EY -7.05 -3.21 -4.84 -6.15 -0.17 3.02 -1.75 26.12%
DY 0.00 0.00 0.00 1.00 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 1.23 1.21 0.93 1.08 1.07 1.48 0.86 6.14%
P/EPS -11.99 -32.79 -19.99 -16.25 -500.00 37.47 -49.29 -20.98%
EY -8.34 -3.05 -5.00 -6.15 -0.20 2.67 -2.03 26.54%
DY 0.00 0.00 0.00 1.00 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