[OMESTI] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -1046.11%
YoY- -112.34%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 239,847 165,300 66,532 240,300 184,148 117,373 42,143 217.75%
PBT 4,304 2,557 601 6,224 3,971 3,643 282 512.24%
Tax -4,812 -1,343 -300 -2,118 -1,009 -935 0 -
NP -508 1,214 301 4,106 2,962 2,708 282 -
-
NP to SH -8,337 -3,636 -1,441 -3,037 321 1,093 91 -
-
Tax Rate 111.80% 52.52% 49.92% 34.03% 25.41% 25.67% 0.00% -
Total Cost 240,355 164,086 66,231 236,194 181,186 114,665 41,861 219.62%
-
Net Worth 191,864 198,614 203,779 218,447 202,126 185,262 192,481 -0.21%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 191,864 198,614 203,779 218,447 202,126 185,262 192,481 -0.21%
NOSH 533,530 532,478 532,478 532,478 531,681 530,838 530,838 0.33%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -0.21% 0.73% 0.45% 1.71% 1.61% 2.31% 0.67% -
ROE -4.35% -1.83% -0.71% -1.39% 0.16% 0.59% 0.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.98 31.04 12.49 45.23 34.68 22.11 7.94 216.78%
EPS -1.56 -0.68 -0.27 -0.57 0.06 0.21 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3598 0.373 0.3827 0.4112 0.3807 0.349 0.3626 -0.51%
Adjusted Per Share Value based on latest NOSH - 532,478
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.36 30.57 12.31 44.44 34.06 21.71 7.79 217.87%
EPS -1.54 -0.67 -0.27 -0.56 0.06 0.20 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3549 0.3673 0.3769 0.404 0.3738 0.3427 0.356 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.415 0.44 0.44 0.475 0.535 0.49 0.52 -
P/RPS 0.92 1.42 3.52 1.05 1.54 2.22 6.55 -72.88%
P/EPS -26.54 -64.44 -162.59 -83.09 884.89 237.98 3,033.36 -
EY -3.77 -1.55 -0.62 -1.20 0.11 0.42 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.18 1.15 1.16 1.41 1.40 1.43 -13.48%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 27/08/21 31/05/21 26/02/21 27/11/20 27/08/20 -
Price 0.405 0.40 0.45 0.445 0.545 0.475 0.66 -
P/RPS 0.90 1.29 3.60 0.98 1.57 2.15 8.31 -77.18%
P/EPS -25.90 -58.58 -166.28 -77.84 901.43 230.69 3,850.04 -
EY -3.86 -1.71 -0.60 -1.28 0.11 0.43 0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.07 1.18 1.08 1.43 1.36 1.82 -27.15%

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