[OMESTI] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -5.72%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 247,414 250,410 300,182 402,405 419,600 407,485 409,617 -8.05%
PBT 8,570 24,469 -149,818 -2,744 -27,077 -9,323 31,164 -19.34%
Tax -2,521 -3,123 -1,244 -4,115 966 -5,897 -4,561 -9.40%
NP 6,049 21,346 -151,062 -6,859 -26,111 -15,220 26,603 -21.85%
-
NP to SH 1,392 20,028 -127,274 -9,520 -19,901 -12,083 25,258 -38.28%
-
Tax Rate 29.42% 12.76% - - - - 14.64% -
Total Cost 241,365 229,064 451,244 409,264 445,711 422,705 383,014 -7.40%
-
Net Worth 185,262 161,773 149,276 270,725 269,649 258,406 259,599 -5.46%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 185,262 161,773 149,276 270,725 269,649 258,406 259,599 -5.46%
NOSH 530,838 478,561 456,338 430,655 429,564 386,546 386,999 5.40%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.44% 8.52% -50.32% -1.70% -6.22% -3.74% 6.49% -
ROE 0.75% 12.38% -85.26% -3.52% -7.38% -4.68% 9.73% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 46.61 52.46 67.97 93.46 103.95 105.42 105.84 -12.76%
EPS 0.26 4.20 -28.82 -2.21 -4.93 -3.13 6.53 -41.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.349 0.3389 0.338 0.6288 0.668 0.6685 0.6708 -10.30%
Adjusted Per Share Value based on latest NOSH - 430,655
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 45.82 46.37 55.59 74.52 77.70 75.46 75.86 -8.05%
EPS 0.26 3.71 -23.57 -1.76 -3.69 -2.24 4.68 -38.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.2996 0.2764 0.5013 0.4994 0.4785 0.4807 -5.46%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.49 0.40 0.42 0.485 0.475 0.52 0.695 -
P/RPS 1.05 0.76 0.62 0.52 0.46 0.49 0.66 8.03%
P/EPS 186.86 9.53 -1.46 -21.93 -9.63 -16.64 10.65 61.12%
EY 0.54 10.49 -68.61 -4.56 -10.38 -6.01 9.39 -37.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.18 1.24 0.77 0.71 0.78 1.04 5.07%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 21/11/19 30/11/18 30/11/17 29/11/16 26/11/15 27/11/14 -
Price 0.475 0.505 0.355 0.51 0.46 0.52 0.60 -
P/RPS 1.02 0.96 0.52 0.55 0.44 0.49 0.57 10.17%
P/EPS 181.14 12.04 -1.23 -23.06 -9.33 -16.64 9.19 64.28%
EY 0.55 8.31 -81.18 -4.34 -10.72 -6.01 10.88 -39.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.49 1.05 0.81 0.69 0.78 0.89 7.31%

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