[OMESTI] YoY Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 20.88%
YoY- 179.61%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 420,207 407,080 435,471 352,286 338,633 294,927 311,356 5.11%
PBT -11,131 -27,422 6,242 36,213 -32,179 -8,138 -21,671 -10.50%
Tax -3,820 -247 -5,970 -3,449 -4,657 -4,953 -5,110 -4.72%
NP -14,951 -27,669 272 32,764 -36,836 -13,091 -26,781 -9.25%
-
NP to SH -12,112 -23,019 -139 31,966 -40,155 -10,953 -19,568 -7.67%
-
Tax Rate - - 95.64% 9.52% - - - -
Total Cost 435,158 434,749 435,199 319,522 375,469 308,018 338,137 4.28%
-
Net Worth 267,885 264,197 258,508 228,443 139,317 178,633 186,574 6.20%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 267,885 264,197 258,508 228,443 139,317 178,633 186,574 6.20%
NOSH 430,254 387,614 372,222 340,960 185,905 185,747 185,830 15.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -3.56% -6.80% 0.06% 9.30% -10.88% -4.44% -8.60% -
ROE -4.52% -8.71% -0.05% 13.99% -28.82% -6.13% -10.49% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 100.80 105.02 116.99 103.32 182.15 158.78 167.55 -8.11%
EPS -2.91 -5.94 -0.04 9.38 -21.60 -5.89 -10.53 -19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6426 0.6816 0.6945 0.67 0.7494 0.9617 1.004 -7.16%
Adjusted Per Share Value based on latest NOSH - 341,062
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 77.72 75.29 80.54 65.16 62.63 54.55 57.59 5.11%
EPS -2.24 -4.26 -0.03 5.91 -7.43 -2.03 -3.62 -7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4955 0.4886 0.4781 0.4225 0.2577 0.3304 0.3451 6.20%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.54 0.48 0.505 0.80 0.655 0.85 1.06 -
P/RPS 0.54 0.46 0.43 0.77 0.36 0.54 0.63 -2.53%
P/EPS -18.59 -8.08 -1,352.32 8.53 -3.03 -14.41 -10.07 10.74%
EY -5.38 -12.37 -0.07 11.72 -32.98 -6.94 -9.93 -9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.73 1.19 0.87 0.88 1.06 -3.79%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/05/17 31/05/16 29/05/15 30/05/14 30/05/13 28/05/12 27/05/11 -
Price 0.50 0.48 0.75 0.735 0.52 0.82 0.75 -
P/RPS 0.50 0.46 0.64 0.71 0.29 0.52 0.45 1.76%
P/EPS -17.21 -8.08 -2,008.39 7.84 -2.41 -13.91 -7.12 15.83%
EY -5.81 -12.37 -0.05 12.76 -41.54 -7.19 -14.04 -13.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.70 1.08 1.10 0.69 0.85 0.75 0.65%

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