[OMESTI] YoY Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -1046.11%
YoY- -112.34%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 115,494 116,285 310,651 240,300 255,366 253,001 353,973 -17.01%
PBT -251,228 132,606 -404 6,224 33,908 -16,682 -141,298 10.05%
Tax -1,194 -1,528 -8,002 -2,118 -4,881 -1,118 -1,660 -5.33%
NP -252,422 131,078 -8,406 4,106 29,027 -17,800 -142,958 9.92%
-
NP to SH -251,852 128,314 -19,677 -3,037 24,620 -17,368 -120,895 12.99%
-
Tax Rate - 1.15% - 34.03% 14.39% - - -
Total Cost 367,916 -14,793 319,057 236,194 226,339 270,801 496,931 -4.88%
-
Net Worth 69,206 332,463 194,836 218,447 188,697 147,675 165,274 -13.49%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 69,206 332,463 194,836 218,447 188,697 147,675 165,274 -13.49%
NOSH 540,673 540,673 534,189 532,478 530,838 477,592 431,075 3.84%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -218.56% 112.72% -2.71% 1.71% 11.37% -7.04% -40.39% -
ROE -363.92% 38.59% -10.10% -1.39% 13.05% -11.76% -73.15% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 21.36 21.52 57.85 45.23 53.36 53.01 82.11 -20.08%
EPS -46.58 23.95 -3.69 -0.57 5.10 -3.81 -28.07 8.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.6152 0.3628 0.4112 0.3943 0.3094 0.3834 -16.69%
Adjusted Per Share Value based on latest NOSH - 532,478
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 21.39 21.53 57.53 44.50 47.29 46.85 65.55 -17.01%
EPS -46.64 23.76 -3.64 -0.56 4.56 -3.22 -22.39 12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1282 0.6157 0.3608 0.4045 0.3494 0.2735 0.3061 -13.49%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.165 0.32 0.395 0.475 0.45 0.40 0.455 -
P/RPS 0.77 1.49 0.68 1.05 0.84 0.75 0.55 5.76%
P/EPS -0.35 1.35 -10.78 -83.09 8.75 -10.99 -1.62 -22.51%
EY -282.31 74.20 -9.28 -1.20 11.43 -9.10 -61.64 28.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.52 1.09 1.16 1.14 1.29 1.19 1.35%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 30/06/20 31/05/19 31/05/18 -
Price 0.165 0.33 0.38 0.445 0.52 0.40 0.425 -
P/RPS 0.77 1.53 0.66 0.98 0.97 0.75 0.52 6.75%
P/EPS -0.35 1.39 -10.37 -77.84 10.11 -10.99 -1.52 -21.69%
EY -282.31 71.95 -9.64 -1.28 9.89 -9.10 -65.99 27.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.54 1.05 1.08 1.32 1.29 1.11 2.53%

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