[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 20.88%
YoY- 179.61%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 446,158 429,950 376,148 352,286 350,758 315,288 277,248 37.20%
PBT 716 6,366 6,440 36,213 30,873 16,464 3,532 -65.39%
Tax -6,100 -5,394 -3,732 -3,449 -3,941 -3,170 -3,280 51.05%
NP -5,384 972 2,708 32,764 26,932 13,294 252 -
-
NP to SH -6,426 -924 4,344 31,966 26,445 12,492 2,180 -
-
Tax Rate 851.96% 84.73% 57.95% 9.52% 12.77% 19.25% 92.87% -
Total Cost 451,542 428,978 373,440 319,522 323,826 301,994 276,996 38.38%
-
Net Worth 255,809 258,257 258,778 228,443 0 0 155,077 39.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 255,809 258,257 258,778 228,443 0 0 155,077 39.48%
NOSH 388,709 385,000 387,857 340,960 325,019 300,058 247,727 34.92%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.21% 0.23% 0.72% 9.30% 7.68% 4.22% 0.09% -
ROE -2.51% -0.36% 1.68% 13.99% 0.00% 0.00% 1.41% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 114.78 111.68 96.98 103.32 107.92 105.08 111.92 1.69%
EPS -1.65 -0.24 1.12 9.38 8.13 4.16 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 0.6708 0.6672 0.67 0.00 0.00 0.626 3.38%
Adjusted Per Share Value based on latest NOSH - 341,062
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 82.52 79.52 69.57 65.16 64.87 58.31 51.28 37.20%
EPS -1.19 -0.17 0.80 5.91 4.89 2.31 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4731 0.4777 0.4786 0.4225 0.00 0.00 0.2868 39.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.545 0.695 0.735 0.80 0.735 0.69 0.47 -
P/RPS 0.47 0.62 0.76 0.77 0.68 0.66 0.42 7.76%
P/EPS -32.96 -289.58 65.63 8.53 9.03 16.57 53.41 -
EY -3.03 -0.35 1.52 11.72 11.07 6.03 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.04 1.10 1.19 0.00 0.00 0.75 6.97%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 19/08/14 30/05/14 26/02/14 20/11/13 27/08/13 -
Price 0.51 0.60 0.71 0.735 0.75 0.78 0.67 -
P/RPS 0.44 0.54 0.73 0.71 0.69 0.74 0.60 -18.63%
P/EPS -30.85 -250.00 63.39 7.84 9.22 18.74 76.14 -
EY -3.24 -0.40 1.58 12.76 10.85 5.34 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.89 1.06 1.10 0.00 0.00 1.07 -19.64%

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