[OMESTI] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -69.97%
YoY- -657.9%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 116,017 244,222 288,227 247,414 250,410 300,182 402,405 -18.71%
PBT -45,835 165,443 5,138 8,570 24,469 -149,818 -2,744 59.84%
Tax -1,338 -7,460 -2,526 -2,521 -3,123 -1,244 -4,115 -17.06%
NP -47,173 157,983 2,612 6,049 21,346 -151,062 -6,859 37.88%
-
NP to SH -46,934 147,983 -7,766 1,392 20,028 -127,274 -9,520 30.44%
-
Tax Rate - 4.51% 49.16% 29.42% 12.76% - - -
Total Cost 163,190 86,239 285,615 241,365 229,064 451,244 409,264 -14.20%
-
Net Worth 309,913 365,599 198,614 185,262 161,773 149,276 270,725 2.27%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 309,913 365,599 198,614 185,262 161,773 149,276 270,725 2.27%
NOSH 540,673 534,189 532,478 530,838 478,561 456,338 430,655 3.86%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -40.66% 64.69% 0.91% 2.44% 8.52% -50.32% -1.70% -
ROE -15.14% 40.48% -3.91% 0.75% 12.38% -85.26% -3.52% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.46 45.72 54.13 46.61 52.46 67.97 93.46 -21.73%
EPS -8.68 27.70 -1.46 0.26 4.20 -28.82 -2.21 25.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5732 0.6844 0.373 0.349 0.3389 0.338 0.6288 -1.53%
Adjusted Per Share Value based on latest NOSH - 532,478
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 21.46 45.17 53.31 45.76 46.31 55.52 74.43 -18.71%
EPS -8.68 27.37 -1.44 0.26 3.70 -23.54 -1.76 30.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5732 0.6762 0.3673 0.3427 0.2992 0.2761 0.5007 2.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.34 0.35 0.44 0.49 0.40 0.42 0.485 -
P/RPS 1.58 0.77 0.81 1.05 0.76 0.62 0.52 20.33%
P/EPS -3.92 1.26 -30.17 186.86 9.53 -1.46 -21.93 -24.93%
EY -25.53 79.15 -3.31 0.54 10.49 -68.61 -4.56 33.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 1.18 1.40 1.18 1.24 0.77 -4.33%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 30/11/22 30/11/21 27/11/20 21/11/19 30/11/18 30/11/17 -
Price 0.295 0.455 0.40 0.475 0.505 0.355 0.51 -
P/RPS 1.37 1.00 0.74 1.02 0.96 0.52 0.55 16.42%
P/EPS -3.40 1.64 -27.43 181.14 12.04 -1.23 -23.06 -27.30%
EY -29.43 60.88 -3.65 0.55 8.31 -81.18 -4.34 37.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.66 1.07 1.36 1.49 1.05 0.81 -7.41%

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