[OMESTI] YoY 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- 106.14%
YoY- 107.57%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
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 56,076 88,515 125,806 112,692 119,644 105,425 79,527 -5.65%
PBT -6,620 -10,498 2,883 48 -2,646 14,923 2,414 -
Tax 685 -197 -2,388 -810 -1,878 -1,371 -1,376 -
NP -5,935 -10,695 495 -762 -4,524 13,552 1,038 -
-
NP to SH -5,234 -9,116 815 330 -4,358 13,588 67 -
-
Tax Rate - - 82.83% 1,687.50% - 9.19% 57.00% -
Total Cost 62,011 99,210 125,311 113,454 124,168 91,873 78,489 -3.84%
-
Net Worth 155,375 273,779 276,522 267,120 256,071 0 159,342 -0.41%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 2,005 - - - -
Div Payout % - - - 607.82% - - - -
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 155,375 273,779 276,522 267,120 256,071 0 159,342 -0.41%
NOSH 476,955 430,877 430,025 388,157 389,107 325,069 167,500 19.04%
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 -10.58% -12.08% 0.39% -0.68% -3.78% 12.85% 1.31% -
ROE -3.37% -3.33% 0.29% 0.12% -1.70% 0.00% 0.04% -
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 12.16 20.54 30.52 29.22 30.75 32.43 47.48 -20.30%
EPS -1.14 -2.12 0.20 0.09 -1.12 4.18 0.04 -
DPS 0.00 0.00 0.00 0.52 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 10.37 16.37 23.27 20.84 22.13 19.50 14.71 -5.65%
EPS -0.97 -1.69 0.15 0.06 -0.81 2.51 0.01 -
DPS 0.00 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.2874 0.5064 0.5114 0.4941 0.4736 0.00 0.2947 -0.41%
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 3.37 2.58 1.49 1.76 1.77 2.27 1.47 14.82%
P/EPS -36.12 -25.05 230.10 601.98 -48.66 17.58 1,750.00 -
EY -2.77 -3.99 0.43 0.17 -2.06 5.69 0.06 -
DY 0.00 0.00 0.00 1.01 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 3.17 2.43 1.49 1.76 1.66 2.31 1.45 13.91%
P/EPS -33.91 -23.63 230.10 601.98 -45.54 17.94 1,725.00 -
EY -2.95 -4.23 0.43 0.17 -2.20 5.57 0.06 -
DY 0.00 0.00 0.00 1.01 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