[OMESTI] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -0.89%
YoY- 1354.04%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 116,017 110,029 162,984 210,096 244,222 322,097 310,651 -48.10%
PBT -45,835 127,311 132,606 157,717 165,443 -649 -404 2236.83%
Tax -1,338 -717 -1,528 -3,829 -7,460 -8,722 -8,002 -69.61%
NP -47,173 126,594 131,078 153,888 157,983 -9,371 -8,406 215.46%
-
NP to SH -46,934 127,032 128,314 146,660 147,983 -22,192 -19,677 78.42%
-
Tax Rate - 0.56% 1.15% 2.43% 4.51% - - -
Total Cost 163,190 -16,565 31,906 56,208 86,239 331,468 319,057 -36.01%
-
Net Worth 309,913 315,699 332,463 362,131 365,599 196,314 194,836 36.22%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 309,913 315,699 332,463 362,131 365,599 196,314 194,836 36.22%
NOSH 540,673 540,673 540,673 539,814 534,189 534,189 534,189 0.80%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -40.66% 115.06% 80.42% 73.25% 64.69% -2.91% -2.71% -
ROE -15.14% 40.24% 38.59% 40.50% 40.48% -11.30% -10.10% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.46 20.35 30.16 39.32 45.72 60.30 57.85 -48.34%
EPS -8.68 23.50 23.74 27.45 27.70 -4.15 -3.66 77.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5732 0.5839 0.6152 0.6777 0.6844 0.3675 0.3628 35.61%
Adjusted Per Share Value based on latest NOSH - 539,814
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.46 20.35 30.14 38.86 45.17 59.57 57.46 -48.10%
EPS -8.68 23.50 23.73 27.13 27.37 -4.10 -3.64 78.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5732 0.5839 0.6149 0.6698 0.6762 0.3631 0.3604 36.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.34 0.335 0.32 0.415 0.35 0.385 0.395 -
P/RPS 1.58 1.65 1.06 1.06 0.77 0.64 0.68 75.33%
P/EPS -3.92 1.43 1.35 1.51 1.26 -9.27 -10.78 -49.02%
EY -25.53 70.13 74.20 66.14 79.15 -10.79 -9.28 96.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.52 0.61 0.51 1.05 1.09 -33.55%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 -
Price 0.295 0.335 0.33 0.335 0.455 0.38 0.38 -
P/RPS 1.37 1.65 1.09 0.85 1.00 0.63 0.66 62.65%
P/EPS -3.40 1.43 1.39 1.22 1.64 -9.15 -10.37 -52.41%
EY -29.43 70.13 71.95 81.93 60.88 -10.93 -9.64 110.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.54 0.49 0.66 1.03 1.05 -38.18%

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