[OMESTI] YoY Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -160.39%
YoY- 25.13%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 125,325 127,916 181,707 199,509 186,989 214,975 157,644 -3.74%
PBT 28,981 -12,170 -3,650 -12,037 -12,382 3,183 8,232 23.32%
Tax -3,295 -1,290 -1,706 -1,411 -2,624 -2,697 -1,585 12.96%
NP 25,686 -13,460 -5,356 -13,448 -15,006 486 6,647 25.25%
-
NP to SH 24,321 -13,075 -6,696 -9,288 -12,406 -462 6,246 25.41%
-
Tax Rate 11.37% - - - - 84.73% 19.25% -
Total Cost 99,639 141,376 187,063 212,957 201,995 214,489 150,997 -6.69%
-
Net Worth 161,773 149,276 270,725 269,649 259,169 258,257 0 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - 2,015 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 161,773 149,276 270,725 269,649 259,169 258,257 0 -
NOSH 478,561 456,338 430,655 429,564 387,687 385,000 300,058 8.08%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 20.50% -10.52% -2.95% -6.74% -8.03% 0.23% 4.22% -
ROE 15.03% -8.76% -2.47% -3.44% -4.79% -0.18% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.25 28.96 42.20 49.42 48.23 55.84 52.54 -10.91%
EPS 5.09 -2.96 -1.56 -2.30 -3.20 -0.12 2.08 16.07%
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.3389 0.338 0.6288 0.668 0.6685 0.6708 0.00 -
Adjusted Per Share Value based on latest NOSH - 429,564
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 23.18 23.66 33.61 36.90 34.58 39.76 29.16 -3.75%
EPS 4.50 -2.42 -1.24 -1.72 -2.29 -0.09 1.16 25.33%
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 0.2992 0.2761 0.5007 0.4987 0.4793 0.4777 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.40 0.42 0.485 0.475 0.52 0.695 0.69 -
P/RPS 1.52 1.45 1.15 0.96 1.08 1.24 1.31 2.50%
P/EPS 7.85 -14.19 -31.18 -20.64 -16.25 -579.17 33.15 -21.33%
EY 12.74 -7.05 -3.21 -4.84 -6.15 -0.17 3.02 27.10%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.18 1.24 0.77 0.71 0.78 1.04 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 30/11/18 30/11/17 29/11/16 26/11/15 27/11/14 20/11/13 -
Price 0.505 0.355 0.51 0.46 0.52 0.60 0.78 -
P/RPS 1.92 1.23 1.21 0.93 1.08 1.07 1.48 4.43%
P/EPS 9.91 -11.99 -32.79 -19.99 -16.25 -500.00 37.47 -19.87%
EY 10.09 -8.34 -3.05 -5.00 -6.15 -0.20 2.67 24.79%
DY 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
P/NAPS 1.49 1.05 0.81 0.69 0.78 0.89 0.00 -

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