[OMESTI] QoQ TTM Result on 30-Jun-2020 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -16.1%
YoY- 366.65%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 240,300 262,360 247,414 237,490 255,366 246,163 250,410 -2.70%
PBT 6,224 6,132 8,570 29,841 33,908 33,855 24,469 -59.82%
Tax -2,118 -2,569 -2,521 -4,455 -4,881 -3,834 -3,123 -22.79%
NP 4,106 3,563 6,049 25,386 29,027 30,021 21,346 -66.64%
-
NP to SH -3,037 -322 1,392 20,657 24,620 26,204 20,028 -
-
Tax Rate 34.03% 41.89% 29.42% 14.93% 14.39% 11.32% 12.76% -
Total Cost 236,194 258,797 241,365 212,104 226,339 216,142 229,064 2.06%
-
Net Worth 218,447 202,126 185,262 192,481 188,697 166,778 161,773 22.14%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 218,447 202,126 185,262 192,481 188,697 166,778 161,773 22.14%
NOSH 532,478 531,681 530,838 530,838 530,838 478,561 478,561 7.36%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.71% 1.36% 2.44% 10.69% 11.37% 12.20% 8.52% -
ROE -1.39% -0.16% 0.75% 10.73% 13.05% 15.71% 12.38% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.23 49.41 46.61 44.74 53.36 51.44 52.46 -9.40%
EPS -0.57 -0.06 0.26 3.89 5.14 5.48 4.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4112 0.3807 0.349 0.3626 0.3943 0.3485 0.3389 13.74%
Adjusted Per Share Value based on latest NOSH - 530,838
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 44.44 48.52 45.76 43.92 47.23 45.53 46.31 -2.70%
EPS -0.56 -0.06 0.26 3.82 4.55 4.85 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.404 0.3738 0.3427 0.356 0.349 0.3085 0.2992 22.14%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.475 0.535 0.49 0.52 0.45 0.52 0.40 -
P/RPS 1.05 1.08 1.05 1.16 0.84 1.01 0.76 24.02%
P/EPS -83.09 -882.14 186.86 13.36 8.75 9.50 9.53 -
EY -1.20 -0.11 0.54 7.48 11.43 10.53 10.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.41 1.40 1.43 1.14 1.49 1.18 -1.13%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/02/21 27/11/20 27/08/20 30/06/20 27/02/20 21/11/19 -
Price 0.445 0.545 0.475 0.66 0.52 0.665 0.505 -
P/RPS 0.98 1.10 1.02 1.48 0.97 1.29 0.96 1.38%
P/EPS -77.84 -898.63 181.14 16.96 10.11 12.14 12.04 -
EY -1.28 -0.11 0.55 5.90 9.89 8.23 8.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.43 1.36 1.82 1.32 1.91 1.49 -19.29%

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