[OMESTI] YoY TTM Result on 30-Jun-2018 [#1]

Stock

[OMESTI] OMESTI BHD

Announcement Date

28-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

30-Jun-2018 [#1]

Profit Trend

QoQ- -4.22%

YoY- -1299.24%

Quarter Report

OMESTI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	264,689	237,490	259,813	317,989	414,435	427,829	415,648	-7.23%
YoY %	11.45%	-8.59%	-18.29%	-23.27%	-3.13%	2.93%	-	-
Horiz. %	63.68%	57.14%	62.51%	76.50%	99.71%	102.93%	100.00%	-
PBT	6,543	29,841	-6,610	-149,445	-4,804	-23,285	-3,408	-
YoY %	-78.07%	551.45%	95.58%	-3,010.85%	79.37%	-583.25%	-	-
Horiz. %	-191.99%	-875.62%	193.96%	4,385.12%	140.96%	683.25%	100.00%	-
Tax	-2,418	-4,455	-1,462	-325	-4,777	261	-6,005	-14.05%
YoY %	45.72%	-204.72%	-349.85%	93.20%	-1,930.27%	104.35%	-	-
Horiz. %	40.27%	74.19%	24.35%	5.41%	79.55%	-4.35%	100.00%	-
NP	4,125	25,386	-8,072	-149,770	-9,581	-23,024	-9,413	-
YoY %	-83.75%	414.49%	94.61%	-1,463.20%	58.39%	-144.60%	-	-
Horiz. %	-43.82%	-269.69%	85.75%	1,591.10%	101.78%	244.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,569	20,657	-7,747	-126,002	-9,005	-19,553	-8,258	-9.38%
YoY %	-122.12%	366.65%	93.85%	-1,299.24%	53.95%	-136.78%	-	-
Horiz. %	55.33%	-250.15%	93.81%	1,525.82%	109.05%	236.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.96%	14.93%	-	-	-	-	-	-
YoY %	147.56%	0.00%	-	-	-	-	-	-
Horiz. %	247.56%	100.00%	-	-	-	-	-	-
Total Cost	260,564	212,104	267,885	467,759	424,016	450,853	425,061	-7.82%
YoY %	22.85%	-20.82%	-42.73%	10.32%	-5.95%	6.07%	-	-
Horiz. %	61.30%	49.90%	63.02%	110.05%	99.75%	106.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	203,779	192,481	145,579	147,873	276,512	258,191	268,108	-4.46%
YoY %	5.87%	32.22%	-1.55%	-46.52%	7.10%	-3.70%	-	-
Horiz. %	76.01%	71.79%	54.30%	55.15%	103.13%	96.30%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	203,779	192,481	145,579	147,873	276,512	258,191	268,108	-4.46%
YoY %	5.87%	32.22%	-1.55%	-46.52%	7.10%	-3.70%	-	-
Horiz. %	76.01%	71.79%	54.30%	55.15%	103.13%	96.30%	100.00%	-
NOSH	532,478	530,838	478,205	433,034	430,446	389,584	388,563	5.38%
YoY %	0.31%	11.01%	10.43%	0.60%	10.49%	0.26%	-	-
Horiz. %	137.04%	136.62%	123.07%	111.44%	110.78%	100.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	1.56%	10.69%	-3.11%	-47.10%	-2.31%	-5.38%	-2.26%	-
YoY %	-85.41%	443.73%	93.40%	-1,938.96%	57.06%	-138.05%	-	-
Horiz. %	-69.03%	-473.01%	137.61%	2,084.07%	102.21%	238.05%	100.00%	-
ROE	-2.24%	10.73%	-5.32%	-85.21%	-3.26%	-7.57%	-3.08%	-
YoY %	-120.88%	301.69%	93.76%	-2,513.80%	56.94%	-145.78%	-	-
Horiz. %	72.73%	-348.38%	172.73%	2,766.56%	105.84%	245.78%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	49.71	44.74	54.38	73.63	96.28	110.31	106.97	-11.98%
YoY %	11.11%	-17.73%	-26.14%	-23.53%	-12.72%	3.12%	-	-
Horiz. %	46.47%	41.82%	50.84%	68.83%	90.01%	103.12%	100.00%	-
EPS	-0.86	3.89	-1.62	-29.18	-2.09	-5.04	-2.13	-14.01%
YoY %	-122.11%	340.12%	94.45%	-1,296.17%	58.53%	-136.62%	-	-
Horiz. %	40.38%	-182.63%	76.06%	1,369.95%	98.12%	236.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3827	0.3626	0.3047	0.3424	0.6424	0.6657	0.69	-9.34%
YoY %	5.54%	19.00%	-11.01%	-46.70%	-3.50%	-3.52%	-	-
Horiz. %	55.46%	52.55%	44.16%	49.62%	93.10%	96.48%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 433,034
RPS	48.96	43.92	48.05	58.81	76.65	79.13	76.88	-7.23%
YoY %	11.48%	-8.60%	-18.30%	-23.27%	-3.13%	2.93%	-	-
Horiz. %	63.68%	57.13%	62.50%	76.50%	99.70%	102.93%	100.00%	-
EPS	-0.85	3.82	-1.43	-23.30	-1.67	-3.62	-1.53	-9.32%
YoY %	-122.25%	367.13%	93.86%	-1,295.21%	53.87%	-136.60%	-	-
Horiz. %	55.56%	-249.67%	93.46%	1,522.88%	109.15%	236.60%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3769	0.356	0.2693	0.2735	0.5114	0.4775	0.4959	-4.46%
YoY %	5.87%	32.19%	-1.54%	-46.52%	7.10%	-3.71%	-	-
Horiz. %	76.00%	71.79%	54.31%	55.15%	103.13%	96.29%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	0.44	0.52	0.405	0.44	0.50	0.50	0.65	-
P/RPS	0.89	1.16	0.74	0.60	0.52	0.45	0.61	6.49%
YoY %	-23.28%	56.76%	23.33%	15.38%	15.56%	-26.23%	-	-
Horiz. %	145.90%	190.16%	121.31%	98.36%	85.25%	73.77%	100.00%	-
P/EPS	-51.28	13.36	-24.98	-1.51	-23.90	-9.92	-30.58	8.98%
YoY %	-483.83%	153.48%	-1,554.30%	93.68%	-140.93%	67.56%	-	-
Horiz. %	167.69%	-43.69%	81.69%	4.94%	78.16%	32.44%	100.00%	-
EY	-1.95	7.48	-4.00	-66.31	-4.18	-10.08	-3.27	-8.24%
YoY %	-126.07%	287.00%	93.97%	-1,486.36%	58.53%	-208.26%	-	-
Horiz. %	59.63%	-228.75%	122.32%	2,027.83%	127.83%	308.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.15	1.43	1.33	1.29	0.78	0.75	0.94	3.41%
YoY %	-19.58%	7.52%	3.10%	65.38%	4.00%	-20.21%	-	-
Horiz. %	122.34%	152.13%	141.49%	137.23%	82.98%	79.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	27/08/20	27/08/19	28/08/18	24/08/17	30/08/16	28/08/15	-
Price	0.45	0.66	0.40	0.41	0.50	0.49	0.51	-
P/RPS	0.91	1.48	0.74	0.56	0.52	0.44	0.48	11.23%
YoY %	-38.51%	100.00%	32.14%	7.69%	18.18%	-8.33%	-	-
Horiz. %	189.58%	308.33%	154.17%	116.67%	108.33%	91.67%	100.00%	-
P/EPS	-52.44	16.96	-24.67	-1.41	-23.90	-9.72	-24.00	13.89%
YoY %	-409.20%	168.75%	-1,649.65%	94.10%	-145.88%	59.50%	-	-
Horiz. %	218.50%	-70.67%	102.79%	5.88%	99.58%	40.50%	100.00%	-
EY	-1.91	5.90	-4.05	-71.16	-4.18	-10.29	-4.17	-12.19%
YoY %	-132.37%	245.68%	94.31%	-1,602.39%	59.38%	-146.76%	-	-
Horiz. %	45.80%	-141.49%	97.12%	1,706.47%	100.24%	246.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.18	1.82	1.31	1.20	0.78	0.74	0.74	8.07%
YoY %	-35.16%	38.93%	9.17%	53.85%	5.41%	0.00%	-	-
Horiz. %	159.46%	245.95%	177.03%	162.16%	105.41%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos