[OMESTI] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -152.32%
YoY- -432.66%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 51,904 52,172 165,300 117,373 125,325 127,916 181,707 -18.83%
PBT -10,037 168,404 2,557 3,643 28,981 -12,170 -3,650 18.35%
Tax -611 -801 -1,343 -935 -3,295 -1,290 -1,706 -15.72%
NP -10,648 167,603 1,214 2,708 25,686 -13,460 -5,356 12.12%
-
NP to SH -11,224 164,024 -3,636 1,093 24,321 -13,075 -6,696 8.98%
-
Tax Rate - 0.48% 52.52% 25.67% 11.37% - - -
Total Cost 62,552 -115,431 164,086 114,665 99,639 141,376 187,063 -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 -3.62% 44.86% -1.83% 0.59% 15.03% -8.76% -2.47% -
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 9.60 9.77 31.04 22.11 26.25 28.96 42.20 -21.85%
EPS -2.08 30.71 -0.68 0.21 5.09 -2.96 -1.56 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 - 532,478
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.60 9.65 30.57 21.71 23.18 23.66 33.61 -18.84%
EPS -2.08 30.34 -0.67 0.20 4.50 -2.42 -1.24 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 3.54 3.58 1.42 2.22 1.52 1.45 1.15 20.59%
P/EPS -16.38 1.14 -64.44 237.98 7.85 -14.19 -31.18 -10.16%
EY -6.11 87.73 -1.55 0.42 12.74 -7.05 -3.21 11.31%
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 3.07 4.66 1.29 2.15 1.92 1.23 1.21 16.77%
P/EPS -14.21 1.48 -58.58 230.69 9.91 -11.99 -32.79 -13.00%
EY -7.04 67.48 -1.71 0.43 10.09 -8.34 -3.05 14.95%
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