[OMESTI] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -71.05%
YoY- 141.1%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 365,114 432,714 400,533 423,836 372,737 313,248 302,680 3.17%
PBT -16,125 -24,242 -6,629 13,595 -10,972 -9,385 -22,883 -5.66%
Tax -1,924 -612 -4,829 -5,068 -4,193 -4,241 -6,645 -18.64%
NP -18,049 -24,854 -11,458 8,527 -15,165 -13,626 -29,528 -7.86%
-
NP to SH -19,451 -19,416 -7,395 7,312 -17,791 -21,695 -17,152 2.11%
-
Tax Rate - - - 37.28% - - - -
Total Cost 383,163 457,568 411,991 415,309 387,902 326,874 332,208 2.40%
-
Net Worth 273,779 276,522 253,916 256,071 0 159,342 193,226 5.97%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 273,779 276,522 253,916 256,071 0 159,342 193,226 5.97%
NOSH 430,877 430,025 388,157 389,107 325,069 167,500 184,411 15.17%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.94% -5.74% -2.86% 2.01% -4.07% -4.35% -9.76% -
ROE -7.10% -7.02% -2.91% 2.86% 0.00% -13.62% -8.88% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 84.74 104.99 109.24 108.93 114.66 187.01 164.13 -10.42%
EPS -4.51 -4.71 -2.02 1.88 -5.47 -12.95 -9.30 -11.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6354 0.6709 0.6925 0.6581 0.00 0.9513 1.0478 -7.99%
Adjusted Per Share Value based on latest NOSH - 389,107
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 67.61 80.13 74.17 78.49 69.03 58.01 56.05 3.17%
EPS -3.60 -3.60 -1.37 1.35 -3.29 -4.02 -3.18 2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.5121 0.4702 0.4742 0.00 0.2951 0.3578 5.97%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.53 0.455 0.515 0.545 0.735 0.70 0.86 -
P/RPS 0.63 0.43 0.47 0.50 0.64 0.37 0.52 3.24%
P/EPS -11.74 -9.66 -25.54 29.00 -13.43 -5.40 -9.25 4.04%
EY -8.52 -10.35 -3.92 3.45 -7.45 -18.50 -10.82 -3.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.68 0.74 0.83 0.00 0.74 0.82 0.20%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 23/02/17 26/02/16 27/02/15 26/02/14 22/02/13 23/02/12 -
Price 0.50 0.455 0.515 0.51 0.75 0.69 0.82 -
P/RPS 0.59 0.43 0.47 0.47 0.65 0.37 0.50 2.79%
P/EPS -11.08 -9.66 -25.54 27.14 -13.70 -5.33 -8.82 3.87%
EY -9.03 -10.35 -3.92 3.68 -7.30 -18.77 -11.34 -3.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.74 0.77 0.00 0.73 0.78 0.21%

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