[OMESTI] YoY Cumulative 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- -1355.65%
YoY- 27.91%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 117,373 125,325 127,916 181,707 199,509 186,989 214,975 -9.58%
PBT 3,643 28,981 -12,170 -3,650 -12,037 -12,382 3,183 2.27%
Tax -935 -3,295 -1,290 -1,706 -1,411 -2,624 -2,697 -16.17%
NP 2,708 25,686 -13,460 -5,356 -13,448 -15,006 486 33.11%
-
NP to SH 1,093 24,321 -13,075 -6,696 -9,288 -12,406 -462 -
-
Tax Rate 25.67% 11.37% - - - - 84.73% -
Total Cost 114,665 99,639 141,376 187,063 212,957 201,995 214,489 -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 - - - - - 2,015 - -
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 0.59% 15.03% -8.76% -2.47% -3.44% -4.79% -0.18% -
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 22.11 26.25 28.96 42.20 49.42 48.23 55.84 -14.29%
EPS 0.21 5.09 -2.96 -1.56 -2.30 -3.20 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.52 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 21.71 23.18 23.66 33.61 36.90 34.58 39.76 -9.58%
EPS 0.20 4.50 -2.42 -1.24 -1.72 -2.29 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.37 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 2.22 1.52 1.45 1.15 0.96 1.08 1.24 10.18%
P/EPS 237.98 7.85 -14.19 -31.18 -20.64 -16.25 -579.17 -
EY 0.42 12.74 -7.05 -3.21 -4.84 -6.15 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 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 2.15 1.92 1.23 1.21 0.93 1.08 1.07 12.32%
P/EPS 230.69 9.91 -11.99 -32.79 -19.99 -16.25 -500.00 -
EY 0.43 10.09 -8.34 -3.05 -5.00 -6.15 -0.20 -
DY 0.00 0.00 0.00 0.00 0.00 1.00 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