[OMESTI] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -123.13%
YoY- -101.23%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 114,379 210,096 295,999 262,360 246,163 267,743 365,114 -17.58%
PBT -56,991 157,717 6,557 6,132 33,855 -145,940 -16,125 23.40%
Tax -1,699 -3,829 -5,921 -2,569 -3,834 -362 -1,924 -2.05%
NP -58,690 153,888 636 3,563 30,021 -146,302 -18,049 21.70%
-
NP to SH -58,000 146,660 -11,695 -322 26,204 -123,392 -19,451 19.96%
-
Tax Rate - 2.43% 90.30% 41.89% 11.32% - - -
Total Cost 173,069 56,208 295,363 258,797 216,142 414,045 383,163 -12.40%
-
Net Worth 292,990 362,131 191,864 202,126 166,778 155,375 273,779 1.13%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 292,990 362,131 191,864 202,126 166,778 155,375 273,779 1.13%
NOSH 540,673 539,814 533,530 531,681 478,561 476,955 430,877 3.85%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -51.31% 73.25% 0.21% 1.36% 12.20% -54.64% -4.94% -
ROE -19.80% 40.50% -6.10% -0.16% 15.71% -79.42% -7.10% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.15 39.32 55.51 49.41 51.44 58.07 84.74 -20.64%
EPS -10.73 27.45 -2.19 -0.06 5.48 -26.76 -4.51 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5419 0.6777 0.3598 0.3807 0.3485 0.337 0.6354 -2.61%
Adjusted Per Share Value based on latest NOSH - 531,681
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.15 38.86 54.75 48.52 45.53 49.52 67.53 -17.58%
EPS -10.73 27.13 -2.16 -0.06 4.85 -22.82 -3.60 19.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5419 0.6698 0.3549 0.3738 0.3085 0.2874 0.5064 1.13%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.29 0.415 0.415 0.535 0.52 0.41 0.53 -
P/RPS 1.37 1.06 0.75 1.08 1.01 0.71 0.63 13.81%
P/EPS -2.70 1.51 -18.92 -882.14 9.50 -1.53 -11.74 -21.71%
EY -36.99 66.14 -5.28 -0.11 10.53 -65.28 -8.52 27.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 1.15 1.41 1.49 1.22 0.83 -6.91%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 27/02/20 27/02/19 27/02/18 -
Price 0.275 0.335 0.405 0.545 0.665 0.385 0.50 -
P/RPS 1.30 0.85 0.73 1.10 1.29 0.66 0.59 14.06%
P/EPS -2.56 1.22 -18.47 -898.63 12.14 -1.44 -11.08 -21.65%
EY -39.01 81.93 -5.42 -0.11 8.23 -69.51 -9.03 27.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 1.13 1.43 1.91 1.14 0.79 -7.03%

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