[OMESTI] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 946.06%
YoY- 284.42%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 94,037 89,217 105,425 88,332 69,312 109,668 79,527 11.85%
PBT 1,610 13,058 14,923 7,349 883 -34,127 2,414 -23.72%
Tax -933 -493 -1,371 -765 -820 -1,237 -1,376 -22.87%
NP 677 12,565 13,552 6,584 63 -35,364 1,038 -24.85%
-
NP to SH 1,086 12,132 13,588 5,701 545 -37,625 67 543.75%
-
Tax Rate 57.95% 3.78% 9.19% 10.41% 92.87% - 57.00% -
Total Cost 93,360 76,652 91,873 81,748 69,249 145,032 78,489 12.29%
-
Net Worth 258,778 228,512 0 0 155,077 139,980 159,342 38.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 258,778 228,512 0 0 155,077 139,980 159,342 38.28%
NOSH 387,857 341,062 325,069 299,736 247,727 185,896 167,500 75.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.72% 14.08% 12.85% 7.45% 0.09% -32.25% 1.31% -
ROE 0.42% 5.31% 0.00% 0.00% 0.35% -26.88% 0.04% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.25 26.16 32.43 29.47 27.98 58.99 47.48 -36.18%
EPS 0.28 3.56 4.18 1.90 0.22 -20.24 0.04 267.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6672 0.67 0.00 0.00 0.626 0.753 0.9513 -21.11%
Adjusted Per Share Value based on latest NOSH - 299,736
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.39 16.50 19.50 16.34 12.82 20.28 14.71 11.83%
EPS 0.20 2.24 2.51 1.05 0.10 -6.96 0.01 640.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4786 0.4226 0.00 0.00 0.2868 0.2589 0.2947 38.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.735 0.80 0.735 0.69 0.47 0.655 0.70 -
P/RPS 3.03 3.06 2.27 2.34 1.68 1.11 1.47 62.17%
P/EPS 262.50 22.49 17.58 36.28 213.64 -3.24 1,750.00 -71.86%
EY 0.38 4.45 5.69 2.76 0.47 -30.90 0.06 243.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.19 0.00 0.00 0.75 0.87 0.74 30.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 30/05/14 26/02/14 20/11/13 27/08/13 30/05/13 22/02/13 -
Price 0.71 0.735 0.75 0.78 0.67 0.52 0.69 -
P/RPS 2.93 2.81 2.31 2.65 2.39 0.88 1.45 60.03%
P/EPS 253.57 20.66 17.94 41.01 304.55 -2.57 1,725.00 -72.24%
EY 0.39 4.84 5.57 2.44 0.33 -38.92 0.06 249.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 0.00 0.00 1.07 0.69 0.73 28.31%

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