[OMESTI] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 946.06%
YoY- 284.42%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 104,546 112,775 120,938 88,332 75,490 86,479 78,641 4.85%
PBT -8,134 -4,342 1,573 7,349 2,372 -900 -2,579 21.07%
Tax -951 -1,656 -1,764 -765 -956 -1,234 -848 1.92%
NP -9,085 -5,998 -191 6,584 1,416 -2,134 -3,427 17.62%
-
NP to SH -5,721 -5,373 -1,548 5,701 1,483 -410 -2,413 15.45%
-
Tax Rate - - 112.14% 10.41% 40.30% - - -
Total Cost 113,631 118,773 121,129 81,748 74,074 88,613 82,068 5.56%
-
Net Worth 269,649 258,406 259,599 0 175,587 194,395 210,599 4.20%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 2,010 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 269,649 258,406 259,599 0 175,587 194,395 210,599 4.20%
NOSH 429,564 386,546 386,999 299,736 185,374 186,363 185,615 14.99%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -8.69% -5.32% -0.16% 7.45% 1.88% -2.47% -4.36% -
ROE -2.12% -2.08% -0.60% 0.00% 0.84% -0.21% -1.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 25.90 29.17 31.25 29.47 40.72 46.40 42.37 -7.86%
EPS -1.42 -1.39 -0.40 1.90 0.80 -0.22 -1.30 1.48%
DPS 0.00 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.668 0.6685 0.6708 0.00 0.9472 1.0431 1.1346 -8.44%
Adjusted Per Share Value based on latest NOSH - 299,736
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.34 20.86 22.37 16.34 13.96 15.99 14.55 4.85%
EPS -1.06 -0.99 -0.29 1.05 0.27 -0.08 -0.45 15.33%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4987 0.4779 0.4801 0.00 0.3248 0.3595 0.3895 4.20%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.475 0.52 0.695 0.69 0.80 0.76 1.00 -
P/RPS 1.83 1.78 2.22 2.34 1.96 1.64 2.36 -4.14%
P/EPS -33.52 -37.41 -173.75 36.28 100.00 -345.45 -76.92 -12.91%
EY -2.98 -2.67 -0.58 2.76 1.00 -0.29 -1.30 14.81%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.78 1.04 0.00 0.84 0.73 0.88 -3.51%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 27/11/14 20/11/13 23/11/12 25/11/11 30/11/10 -
Price 0.46 0.52 0.60 0.78 0.69 0.88 0.92 -
P/RPS 1.78 1.78 1.92 2.65 1.69 1.90 2.17 -3.24%
P/EPS -32.46 -37.41 -150.00 41.01 86.25 -400.00 -70.77 -12.17%
EY -3.08 -2.67 -0.67 2.44 1.16 -0.25 -1.41 13.89%
DY 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.89 0.00 0.73 0.84 0.81 -2.63%

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