[OMESTI] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 35.11%
YoY- -150.54%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 245,322 360,296 433,753 399,574 446,158 350,758 305,286 -3.57%
PBT -25,053 -18,864 -12,205 -16,445 716 30,873 2,597 -
Tax -806 -2,537 -5,065 -4,578 -6,100 -3,941 -4,559 -25.07%
NP -25,860 -21,401 -17,270 -21,024 -5,384 26,932 -1,962 53.66%
-
NP to SH -24,412 -21,082 -11,297 -16,101 -6,426 26,445 -3,373 39.05%
-
Tax Rate - - - - 851.96% 12.77% 175.55% -
Total Cost 271,182 381,697 451,023 420,598 451,542 323,826 307,249 -2.05%
-
Net Worth 155,375 273,779 276,522 267,120 255,809 0 176,969 -2.14%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 2,674 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 155,375 273,779 276,522 267,120 255,809 0 176,969 -2.14%
NOSH 476,955 430,877 430,025 388,157 388,709 325,019 186,029 16.98%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -10.54% -5.94% -3.98% -5.26% -1.21% 7.68% -0.64% -
ROE -15.71% -7.70% -4.09% -6.03% -2.51% 0.00% -1.91% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 53.21 83.62 105.24 103.59 114.78 107.92 164.11 -17.10%
EPS -5.45 -4.89 -2.75 -4.15 -1.65 8.13 -1.81 20.15%
DPS 0.00 0.00 0.00 0.69 0.00 0.00 0.00 -
NAPS 0.337 0.6354 0.6709 0.6925 0.6581 0.00 0.9513 -15.87%
Adjusted Per Share Value based on latest NOSH - 388,157
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 45.37 66.64 80.22 73.90 82.52 64.87 56.46 -3.57%
EPS -4.52 -3.90 -2.09 -2.98 -1.19 4.89 -0.62 39.22%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.2874 0.5064 0.5114 0.4941 0.4731 0.00 0.3273 -2.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.41 0.53 0.455 0.515 0.545 0.735 0.70 -
P/RPS 0.77 0.63 0.43 0.50 0.47 0.68 0.43 10.19%
P/EPS -7.74 -10.83 -16.60 -12.34 -32.96 9.03 -38.60 -23.48%
EY -12.91 -9.23 -6.02 -8.11 -3.03 11.07 -2.59 30.68%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.22 0.83 0.68 0.74 0.83 0.00 0.74 8.68%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 23/02/17 26/02/16 27/02/15 26/02/14 22/02/13 -
Price 0.385 0.50 0.455 0.515 0.51 0.75 0.69 -
P/RPS 0.72 0.60 0.43 0.50 0.44 0.69 0.42 9.39%
P/EPS -7.27 -10.22 -16.60 -12.34 -30.85 9.22 -38.05 -24.09%
EY -13.75 -9.79 -6.02 -8.11 -3.24 10.85 -2.63 31.72%
DY 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
P/NAPS 1.14 0.79 0.68 0.74 0.77 0.00 0.73 7.70%

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