[OMESTI] QoQ Cumulative 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- 97.12%
YoY- -100.43%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 299,681 186,989 74,214 435,471 334,619 214,975 94,037 116.10%
PBT -12,334 -12,382 -8,040 6,242 537 3,183 1,610 -
Tax -3,434 -2,624 -968 -5,970 -4,575 -2,697 -933 137.81%
NP -15,768 -15,006 -9,008 272 -4,038 486 677 -
-
NP to SH -12,076 -12,406 -7,033 -139 -4,820 -462 1,086 -
-
Tax Rate - - - 95.64% 851.96% 84.73% 57.95% -
Total Cost 315,449 201,995 83,222 435,199 338,657 214,489 93,360 124.67%
-
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 2,005 2,015 - - - - - -
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 -4.52% -4.79% -2.62% -0.05% -1.88% -0.18% 0.42% -
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 77.69 48.23 19.10 116.99 86.08 55.84 24.25 116.86%
EPS -3.11 -3.20 -1.81 -0.04 -1.24 -0.12 0.28 -
DPS 0.52 0.52 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 55.43 34.58 13.73 80.54 61.89 39.76 17.39 116.12%
EPS -2.23 -2.29 -1.30 -0.03 -0.89 -0.09 0.20 -
DPS 0.37 0.37 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 0.66 1.08 3.40 0.43 0.63 1.24 3.03 -63.69%
P/EPS -16.45 -16.25 -35.91 -1,352.32 -43.95 -579.17 262.50 -
EY -6.08 -6.15 -2.78 -0.07 -2.28 -0.17 0.38 -
DY 1.01 1.00 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 0.66 1.08 2.67 0.64 0.59 1.07 2.93 -62.87%
P/EPS -16.45 -16.25 -28.18 -2,008.39 -41.13 -500.00 253.57 -
EY -6.08 -6.15 -3.55 -0.05 -2.43 -0.20 0.39 -
DY 1.01 1.00 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