[OMESTI] YoY Quarter Result on 31-Dec-2018 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 30.29%
YoY- 42.58%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 74,547 66,775 51,829 56,076 88,515 125,806 112,692 -6.64%
PBT 1,747 328 2,766 -6,620 -10,498 2,883 48 81.94%
Tax -3,469 -74 -26 685 -197 -2,388 -810 27.40%
NP -1,722 254 2,740 -5,935 -10,695 495 -762 14.54%
-
NP to SH -4,701 -772 942 -5,234 -9,116 815 330 -
-
Tax Rate 198.57% 22.56% 0.94% - - 82.83% 1,687.50% -
Total Cost 76,269 66,521 49,089 62,011 99,210 125,311 113,454 -6.39%
-
Net Worth 191,864 202,126 166,778 155,375 273,779 276,522 267,120 -5.36%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 2,005 -
Div Payout % - - - - - - 607.82% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 191,864 202,126 166,778 155,375 273,779 276,522 267,120 -5.36%
NOSH 533,530 531,681 478,561 476,955 430,877 430,025 388,157 5.43%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -2.31% 0.38% 5.29% -10.58% -12.08% 0.39% -0.68% -
ROE -2.45% -0.38% 0.56% -3.37% -3.33% 0.29% 0.12% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.98 12.58 10.83 12.16 20.54 30.52 29.22 -11.55%
EPS -0.88 -0.15 0.20 -1.14 -2.12 0.20 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
NAPS 0.3598 0.3807 0.3485 0.337 0.6354 0.6709 0.6925 -10.32%
Adjusted Per Share Value based on latest NOSH - 476,955
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.81 12.37 9.60 10.38 16.39 23.30 20.87 -6.64%
EPS -0.87 -0.14 0.17 -0.97 -1.69 0.15 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.3553 0.3743 0.3088 0.2877 0.507 0.5121 0.4947 -5.36%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.415 0.535 0.52 0.41 0.53 0.455 0.515 -
P/RPS 2.97 4.25 4.80 3.37 2.58 1.49 1.76 9.10%
P/EPS -47.08 -367.94 264.17 -36.12 -25.05 230.10 601.98 -
EY -2.12 -0.27 0.38 -2.77 -3.99 0.43 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
P/NAPS 1.15 1.41 1.49 1.22 0.83 0.68 0.74 7.61%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 27/02/20 27/02/19 27/02/18 23/02/17 26/02/16 -
Price 0.405 0.545 0.665 0.385 0.50 0.455 0.515 -
P/RPS 2.90 4.33 6.14 3.17 2.43 1.49 1.76 8.67%
P/EPS -45.94 -374.82 337.84 -33.91 -23.63 230.10 601.98 -
EY -2.18 -0.27 0.30 -2.95 -4.23 0.43 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
P/NAPS 1.13 1.43 1.91 1.14 0.79 0.68 0.74 7.30%

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