[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 111.7%
YoY- 883.95%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 429,950 376,148 352,286 350,758 315,288 277,248 338,633 17.23%
PBT 6,366 6,440 36,213 30,873 16,464 3,532 -32,179 -
Tax -5,394 -3,732 -3,449 -3,941 -3,170 -3,280 -4,657 10.28%
NP 972 2,708 32,764 26,932 13,294 252 -36,836 -
-
NP to SH -924 4,344 31,966 26,445 12,492 2,180 -40,155 -91.89%
-
Tax Rate 84.73% 57.95% 9.52% 12.77% 19.25% 92.87% - -
Total Cost 428,978 373,440 319,522 323,826 301,994 276,996 375,469 9.27%
-
Net Worth 258,257 258,778 228,443 0 0 155,077 139,317 50.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 258,257 258,778 228,443 0 0 155,077 139,317 50.84%
NOSH 385,000 387,857 340,960 325,019 300,058 247,727 185,905 62.40%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.23% 0.72% 9.30% 7.68% 4.22% 0.09% -10.88% -
ROE -0.36% 1.68% 13.99% 0.00% 0.00% 1.41% -28.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 111.68 96.98 103.32 107.92 105.08 111.92 182.15 -27.80%
EPS -0.24 1.12 9.38 8.13 4.16 0.88 -21.60 -95.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6708 0.6672 0.67 0.00 0.00 0.626 0.7494 -7.11%
Adjusted Per Share Value based on latest NOSH - 325,069
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.52 69.57 65.16 64.87 58.31 51.28 62.63 17.23%
EPS -0.17 0.80 5.91 4.89 2.31 0.40 -7.43 -91.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4777 0.4786 0.4225 0.00 0.00 0.2868 0.2577 50.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.695 0.735 0.80 0.735 0.69 0.47 0.655 -
P/RPS 0.62 0.76 0.77 0.68 0.66 0.42 0.36 43.63%
P/EPS -289.58 65.63 8.53 9.03 16.57 53.41 -3.03 1984.55%
EY -0.35 1.52 11.72 11.07 6.03 1.87 -32.98 -95.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.10 1.19 0.00 0.00 0.75 0.87 12.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 19/08/14 30/05/14 26/02/14 20/11/13 27/08/13 30/05/13 -
Price 0.60 0.71 0.735 0.75 0.78 0.67 0.52 -
P/RPS 0.54 0.73 0.71 0.69 0.74 0.60 0.29 51.29%
P/EPS -250.00 63.39 7.84 9.22 18.74 76.14 -2.41 2101.51%
EY -0.40 1.58 12.76 10.85 5.34 1.31 -41.54 -95.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.10 0.00 0.00 1.07 0.69 18.47%

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