[OMESTI] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 2.66%
YoY- -150.54%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 183,992 270,222 325,315 299,681 334,619 263,069 228,965 -3.57%
PBT -18,790 -14,148 -9,154 -12,334 537 23,155 1,948 -
Tax -605 -1,903 -3,799 -3,434 -4,575 -2,956 -3,420 -25.06%
NP -19,395 -16,051 -12,953 -15,768 -4,038 20,199 -1,472 53.65%
-
NP to SH -18,309 -15,812 -8,473 -12,076 -4,820 19,834 -2,530 39.05%
-
Tax Rate - - - - 851.96% 12.77% 175.56% -
Total Cost 203,387 286,273 338,268 315,449 338,657 242,870 230,437 -2.05%
-
Net Worth 155,375 273,779 276,522 267,120 255,809 0 176,969 -2.14%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 2,005 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 155,375 273,779 276,522 267,120 255,809 0 176,969 -2.14%
NOSH 476,955 430,877 430,025 388,157 388,709 325,019 186,029 16.98%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -10.54% -5.94% -3.98% -5.26% -1.21% 7.68% -0.64% -
ROE -11.78% -5.78% -3.06% -4.52% -1.88% 0.00% -1.43% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 39.91 62.71 78.93 77.69 86.08 80.94 123.08 -17.10%
EPS -4.09 -3.67 -2.06 -3.11 -1.24 6.10 -1.36 20.13%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.337 0.6354 0.6709 0.6925 0.6581 0.00 0.9513 -15.87%
Adjusted Per Share Value based on latest NOSH - 388,157
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 34.07 50.04 60.24 55.50 61.97 48.72 42.40 -3.57%
EPS -3.39 -2.93 -1.57 -2.24 -0.89 3.67 -0.47 38.97%
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.2877 0.507 0.5121 0.4947 0.4737 0.00 0.3277 -2.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.41 0.53 0.455 0.515 0.545 0.735 0.70 -
P/RPS 1.03 0.85 0.58 0.66 0.63 0.91 0.57 10.35%
P/EPS -10.32 -14.44 -22.13 -16.45 -43.95 12.04 -51.47 -23.48%
EY -9.69 -6.92 -4.52 -6.08 -2.28 8.30 -1.94 30.72%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 1.22 0.83 0.68 0.74 0.83 0.00 0.74 8.68%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 23/02/17 26/02/16 27/02/15 26/02/14 22/02/13 -
Price 0.385 0.50 0.455 0.515 0.51 0.75 0.69 -
P/RPS 0.96 0.80 0.58 0.66 0.59 0.93 0.56 9.39%
P/EPS -9.70 -13.63 -22.13 -16.45 -41.13 12.29 -50.74 -24.09%
EY -10.31 -7.34 -4.52 -6.08 -2.43 8.14 -1.97 31.74%
DY 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.68 0.74 0.77 0.00 0.73 7.70%

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