[OMESTI] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
21-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 358.53%
YoY- 115.74%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 237,490 255,366 246,163 250,410 259,813 253,001 267,743 -7.68%
PBT 29,841 33,908 33,855 24,469 -6,610 -16,682 -145,940 -
Tax -4,455 -4,881 -3,834 -3,123 -1,462 -1,118 -362 433.85%
NP 25,386 29,027 30,021 21,346 -8,072 -17,800 -146,302 -
-
NP to SH 20,657 24,620 26,204 20,028 -7,747 -17,368 -123,392 -
-
Tax Rate 14.93% 14.39% 11.32% 12.76% - - - -
Total Cost 212,104 226,339 216,142 229,064 267,885 270,801 414,045 -36.00%
-
Net Worth 192,481 188,697 166,778 161,773 145,579 147,675 155,375 15.36%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 192,481 188,697 166,778 161,773 145,579 147,675 155,375 15.36%
NOSH 530,838 530,838 478,561 478,561 478,205 477,592 476,955 7.40%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 10.69% 11.37% 12.20% 8.52% -3.11% -7.04% -54.64% -
ROE 10.73% 13.05% 15.71% 12.38% -5.32% -11.76% -79.42% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 44.74 53.36 51.44 52.46 54.38 53.01 58.07 -15.97%
EPS 3.89 5.14 5.48 4.20 -1.62 -3.64 -26.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3626 0.3943 0.3485 0.3389 0.3047 0.3094 0.337 5.00%
Adjusted Per Share Value based on latest NOSH - 478,561
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 43.92 47.23 45.53 46.31 48.05 46.79 49.52 -7.69%
EPS 3.82 4.55 4.85 3.70 -1.43 -3.21 -22.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.356 0.349 0.3085 0.2992 0.2693 0.2731 0.2874 15.35%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.52 0.45 0.52 0.40 0.405 0.40 0.41 -
P/RPS 1.16 0.84 1.01 0.76 0.74 0.75 0.71 38.75%
P/EPS 13.36 8.75 9.50 9.53 -24.98 -10.99 -1.53 -
EY 7.48 11.43 10.53 10.49 -4.00 -9.10 -65.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.14 1.49 1.18 1.33 1.29 1.22 11.17%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 27/02/20 21/11/19 27/08/19 31/05/19 27/02/19 -
Price 0.66 0.52 0.665 0.505 0.40 0.40 0.385 -
P/RPS 1.48 0.97 1.29 0.96 0.74 0.75 0.66 71.40%
P/EPS 16.96 10.11 12.14 12.04 -24.67 -10.99 -1.44 -
EY 5.90 9.89 8.23 8.31 -4.05 -9.10 -69.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.32 1.91 1.49 1.31 1.29 1.14 36.63%

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