[OMESTI] YoY Annualized Quarter Result on 30-Sep-2024 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Sep-2024 [#2]
Profit Trend
QoQ- -13.88%
YoY- -50.1%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 67,526 103,808 104,344 330,600 234,746 250,650 255,832 -19.89%
PBT -35,280 -20,074 336,808 5,114 7,286 57,962 -24,340 6.37%
Tax -218 -1,222 -1,602 -2,686 -1,870 -6,590 -2,580 -33.73%
NP -35,498 -21,296 335,206 2,428 5,416 51,372 -26,920 4.71%
-
NP to SH -33,694 -22,448 328,048 -7,272 2,186 48,642 -26,150 4.31%
-
Tax Rate - - 0.48% 52.52% 25.67% 11.37% - -
Total Cost 103,024 125,104 -230,862 328,172 229,330 199,278 282,752 -15.47%
-
Net Worth 49,029 309,913 365,599 198,614 185,262 161,773 149,276 -16.92%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 49,029 309,913 365,599 198,614 185,262 161,773 149,276 -16.92%
NOSH 539,967 540,673 534,189 532,478 530,838 478,561 456,338 2.84%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -52.57% -20.51% 321.25% 0.73% 2.31% 20.50% -10.52% -
ROE -68.72% -7.24% 89.73% -3.66% 1.18% 30.07% -17.52% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.51 19.20 19.53 62.09 44.22 52.51 57.93 -22.52%
EPS -6.24 -4.16 61.42 -1.36 0.42 10.18 -5.92 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.5732 0.6844 0.373 0.349 0.3389 0.338 -19.65%
Adjusted Per Share Value based on latest NOSH - 540,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.50 19.22 19.32 61.22 43.47 46.42 47.38 -19.89%
EPS -6.24 -4.16 60.75 -1.35 0.40 9.01 -4.84 4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.5739 0.677 0.3678 0.3431 0.2996 0.2764 -16.91%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.15 0.34 0.35 0.44 0.49 0.40 0.42 -
P/RPS 1.20 1.77 1.79 0.71 1.11 0.76 0.73 8.62%
P/EPS -2.40 -8.19 0.57 -32.22 118.99 3.93 -7.09 -16.50%
EY -41.60 -12.21 175.46 -3.10 0.84 25.48 -14.10 19.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.59 0.51 1.18 1.40 1.18 1.24 4.87%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 27/11/20 21/11/19 30/11/18 -
Price 0.08 0.295 0.455 0.40 0.475 0.505 0.355 -
P/RPS 0.64 1.54 2.33 0.64 1.07 0.96 0.61 0.80%
P/EPS -1.28 -7.11 0.74 -29.29 115.35 4.96 -6.00 -22.68%
EY -78.00 -14.07 134.97 -3.41 0.87 20.18 -16.68 29.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.51 0.66 1.07 1.36 1.49 1.05 -2.89%

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