[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 97.84%
YoY- -100.43%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 399,574 373,978 296,856 435,471 446,158 429,950 376,148 4.09%
PBT -16,445 -24,764 -32,160 6,242 716 6,366 6,440 -
Tax -4,578 -5,248 -3,872 -5,970 -6,100 -5,394 -3,732 14.54%
NP -21,024 -30,012 -36,032 272 -5,384 972 2,708 -
-
NP to SH -16,101 -24,812 -28,132 -139 -6,426 -924 4,344 -
-
Tax Rate - - - 95.64% 851.96% 84.73% 57.95% -
Total Cost 420,598 403,990 332,888 435,199 451,542 428,978 373,440 8.22%
-
Net Worth 267,120 259,169 268,108 258,508 255,809 258,257 258,778 2.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,674 4,031 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 267,120 259,169 268,108 258,508 255,809 258,257 258,778 2.13%
NOSH 388,157 387,687 388,563 372,222 388,709 385,000 387,857 0.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.26% -8.03% -12.14% 0.06% -1.21% 0.23% 0.72% -
ROE -6.03% -9.57% -10.49% -0.05% -2.51% -0.36% 1.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 103.59 96.46 76.40 116.99 114.78 111.68 96.98 4.48%
EPS -4.15 -6.40 -7.24 -0.04 -1.65 -0.24 1.12 -
DPS 0.69 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6925 0.6685 0.69 0.6945 0.6581 0.6708 0.6672 2.50%
Adjusted Per Share Value based on latest NOSH - 386,637
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 73.90 69.17 54.90 80.54 82.52 79.52 69.57 4.09%
EPS -2.98 -4.59 -5.20 -0.03 -1.19 -0.17 0.80 -
DPS 0.49 0.75 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4941 0.4793 0.4959 0.4781 0.4731 0.4777 0.4786 2.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.515 0.52 0.65 0.505 0.545 0.695 0.735 -
P/RPS 0.50 0.54 0.85 0.43 0.47 0.62 0.76 -24.29%
P/EPS -12.34 -8.12 -8.98 -1,352.32 -32.96 -289.58 65.63 -
EY -8.11 -12.31 -11.14 -0.07 -3.03 -0.35 1.52 -
DY 1.35 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.94 0.73 0.83 1.04 1.10 -23.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 28/08/15 29/05/15 27/02/15 27/11/14 19/08/14 -
Price 0.515 0.52 0.51 0.75 0.51 0.60 0.71 -
P/RPS 0.50 0.54 0.67 0.64 0.44 0.54 0.73 -22.24%
P/EPS -12.34 -8.12 -7.04 -2,008.39 -30.85 -250.00 63.39 -
EY -8.11 -12.31 -14.20 -0.05 -3.24 -0.40 1.58 -
DY 1.35 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.74 1.08 0.77 0.89 1.06 -21.25%

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