[OMESTI] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -46.32%
YoY- -147.84%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 300,182 402,405 419,600 407,485 409,617 346,839 298,081 0.11%
PBT -149,818 -2,744 -27,077 -9,323 31,164 -23,481 -10,988 54.53%
Tax -1,244 -4,115 966 -5,897 -4,561 -4,198 -3,485 -15.76%
NP -151,062 -6,859 -26,111 -15,220 26,603 -27,679 -14,473 47.80%
-
NP to SH -127,274 -9,520 -19,901 -12,083 25,258 -31,312 -21,135 34.86%
-
Tax Rate - - - - 14.64% - - -
Total Cost 451,244 409,264 445,711 422,705 383,014 374,518 312,554 6.30%
-
Net Worth 149,276 270,725 269,649 258,406 259,599 0 175,587 -2.66%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 149,276 270,725 269,649 258,406 259,599 0 175,587 -2.66%
NOSH 456,338 430,655 429,564 386,546 386,999 299,736 185,374 16.19%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -50.32% -1.70% -6.22% -3.74% 6.49% -7.98% -4.86% -
ROE -85.26% -3.52% -7.38% -4.68% 9.73% 0.00% -12.04% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 67.97 93.46 103.95 105.42 105.84 115.71 160.80 -13.36%
EPS -28.82 -2.21 -4.93 -3.13 6.53 -10.45 -11.40 16.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.338 0.6288 0.668 0.6685 0.6708 0.00 0.9472 -15.77%
Adjusted Per Share Value based on latest NOSH - 386,546
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 55.52 74.43 77.61 75.37 75.76 64.15 55.13 0.11%
EPS -23.54 -1.76 -3.68 -2.23 4.67 -5.79 -3.91 34.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2761 0.5007 0.4987 0.4779 0.4801 0.00 0.3248 -2.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.42 0.485 0.475 0.52 0.695 0.69 0.80 -
P/RPS 0.62 0.52 0.46 0.49 0.66 0.60 0.50 3.64%
P/EPS -1.46 -21.93 -9.63 -16.64 10.65 -6.61 -7.02 -23.01%
EY -68.61 -4.56 -10.38 -6.01 9.39 -15.14 -14.25 29.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.77 0.71 0.78 1.04 0.00 0.84 6.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 30/11/17 29/11/16 26/11/15 27/11/14 20/11/13 23/11/12 -
Price 0.355 0.51 0.46 0.52 0.60 0.78 0.69 -
P/RPS 0.52 0.55 0.44 0.49 0.57 0.67 0.43 3.21%
P/EPS -1.23 -23.06 -9.33 -16.64 9.19 -7.47 -6.05 -23.30%
EY -81.18 -4.34 -10.72 -6.01 10.88 -13.39 -16.52 30.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.81 0.69 0.78 0.89 0.00 0.73 6.24%

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