[OMESTI] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 138.34%
YoY- 20180.6%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 125,806 112,692 119,644 105,425 79,527 64,360 75,295 8.92%
PBT 2,883 48 -2,646 14,923 2,414 811 1,220 15.39%
Tax -2,388 -810 -1,878 -1,371 -1,376 -620 -1,189 12.31%
NP 495 -762 -4,524 13,552 1,038 191 31 58.61%
-
NP to SH 815 330 -4,358 13,588 67 627 1,700 -11.52%
-
Tax Rate 82.83% 1,687.50% - 9.19% 57.00% 76.45% 97.46% -
Total Cost 125,311 113,454 124,168 91,873 78,489 64,169 75,264 8.85%
-
Net Worth 276,522 267,120 256,071 0 159,342 193,226 213,209 4.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 2,005 - - - - - -
Div Payout % - 607.82% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 276,522 267,120 256,071 0 159,342 193,226 213,209 4.42%
NOSH 430,025 388,157 389,107 325,069 167,500 184,411 186,813 14.89%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.39% -0.68% -3.78% 12.85% 1.31% 0.30% 0.04% -
ROE 0.29% 0.12% -1.70% 0.00% 0.04% 0.32% 0.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 30.52 29.22 30.75 32.43 47.48 34.90 40.30 -4.52%
EPS 0.20 0.09 -1.12 4.18 0.04 0.34 0.91 -22.29%
DPS 0.00 0.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6709 0.6925 0.6581 0.00 0.9513 1.0478 1.1413 -8.46%
Adjusted Per Share Value based on latest NOSH - 325,069
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 23.30 20.87 22.16 19.52 14.73 11.92 13.94 8.93%
EPS 0.15 0.06 -0.81 2.52 0.01 0.12 0.31 -11.38%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5121 0.4947 0.4742 0.00 0.2951 0.3578 0.3948 4.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.455 0.515 0.545 0.735 0.70 0.86 1.02 -
P/RPS 1.49 1.76 1.77 2.27 1.47 2.46 2.53 -8.43%
P/EPS 230.10 601.98 -48.66 17.58 1,750.00 252.94 112.09 12.72%
EY 0.43 0.17 -2.06 5.69 0.06 0.40 0.89 -11.40%
DY 0.00 1.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.83 0.00 0.74 0.82 0.89 -4.38%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 26/02/16 27/02/15 26/02/14 22/02/13 23/02/12 25/02/11 -
Price 0.455 0.515 0.51 0.75 0.69 0.82 1.00 -
P/RPS 1.49 1.76 1.66 2.31 1.45 2.35 2.48 -8.13%
P/EPS 230.10 601.98 -45.54 17.94 1,725.00 241.18 109.89 13.09%
EY 0.43 0.17 -2.20 5.57 0.06 0.41 0.91 -11.73%
DY 0.00 1.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.74 0.77 0.00 0.73 0.78 0.88 -4.20%

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