[OMESTI] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -136.14%
YoY- -86.62%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 184,148 177,154 183,992 270,222 325,315 299,681 334,619 -9.46%
PBT 3,971 31,747 -18,790 -14,148 -9,154 -12,334 537 39.53%
Tax -1,009 -3,321 -605 -1,903 -3,799 -3,434 -4,575 -22.25%
NP 2,962 28,426 -19,395 -16,051 -12,953 -15,768 -4,038 -
-
NP to SH 321 25,263 -18,309 -15,812 -8,473 -12,076 -4,820 -
-
Tax Rate 25.41% 10.46% - - - - 851.96% -
Total Cost 181,186 148,728 203,387 286,273 338,268 315,449 338,657 -9.89%
-
Net Worth 202,126 166,778 155,375 273,779 276,522 267,120 255,809 -3.84%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - 2,005 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 202,126 166,778 155,375 273,779 276,522 267,120 255,809 -3.84%
NOSH 531,681 478,561 476,955 430,877 430,025 388,157 388,709 5.35%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.61% 16.05% -10.54% -5.94% -3.98% -5.26% -1.21% -
ROE 0.16% 15.15% -11.78% -5.78% -3.06% -4.52% -1.88% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.68 37.02 39.91 62.71 78.93 77.69 86.08 -14.04%
EPS 0.06 5.28 -4.09 -3.67 -2.06 -3.11 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.3807 0.3485 0.337 0.6354 0.6709 0.6925 0.6581 -8.71%
Adjusted Per Share Value based on latest NOSH - 430,877
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.10 32.81 34.07 50.04 60.24 55.50 61.97 -9.46%
EPS 0.06 4.68 -3.39 -2.93 -1.57 -2.24 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.37 0.00 -
NAPS 0.3743 0.3088 0.2877 0.507 0.5121 0.4947 0.4737 -3.84%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.535 0.52 0.41 0.53 0.455 0.515 0.545 -
P/RPS 1.54 1.40 1.03 0.85 0.58 0.66 0.63 16.04%
P/EPS 884.89 9.85 -10.32 -14.44 -22.13 -16.45 -43.95 -
EY 0.11 10.15 -9.69 -6.92 -4.52 -6.08 -2.28 -
DY 0.00 0.00 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 1.41 1.49 1.22 0.83 0.68 0.74 0.83 9.22%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 27/02/19 27/02/18 23/02/17 26/02/16 27/02/15 -
Price 0.545 0.665 0.385 0.50 0.455 0.515 0.51 -
P/RPS 1.57 1.80 0.96 0.80 0.58 0.66 0.59 17.70%
P/EPS 901.43 12.60 -9.70 -13.63 -22.13 -16.45 -41.13 -
EY 0.11 7.94 -10.31 -7.34 -4.52 -6.08 -2.43 -
DY 0.00 0.00 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 1.43 1.91 1.14 0.79 0.68 0.74 0.77 10.85%

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