[OMESTI] QoQ Quarter Result on 2022-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 25,023 23,692 40,421 20,893 77,978 70,804 74,547 -51.80% QoQ % 5.62% -41.39% 93.47% -73.21% 10.13% -5.02% - Horiz. % 33.57% 31.78% 54.22% 28.03% 104.60% 94.98% 100.00%
PBT -4,939 -29,819 -5,979 168,048 356 -4,708 1,747 - QoQ % 83.44% -398.73% -103.56% 47,104.50% 107.56% -369.49% - Horiz. % -282.71% -1,706.87% -342.24% 9,619.23% 20.38% -269.49% 100.00%
Tax -209 -889 162 219 -1,020 -3,190 -3,469 -84.71% QoQ % 76.49% -648.77% -26.03% 121.47% 68.03% 8.04% - Horiz. % 6.02% 25.63% -4.67% -6.31% 29.40% 91.96% 100.00%
NP -5,148 -30,708 -5,817 168,267 -664 -7,898 -1,722 107.94% QoQ % 83.24% -427.90% -103.46% 25,441.42% 91.59% -358.65% - Horiz. % 298.95% 1,783.28% 337.80% -9,771.60% 38.56% 458.65% 100.00%
NP to SH -5,238 -29,686 -6,024 167,980 -3,956 -11,340 -4,701 7.50% QoQ % 82.36% -392.80% -103.59% 4,346.21% 65.11% -141.23% - Horiz. % 111.42% 631.48% 128.14% -3,573.28% 84.15% 241.23% 100.00%
Tax Rate - % - % - % -0.13 % 286.52 % - % 198.57 % - QoQ % 0.00% 0.00% 0.00% -100.05% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% -0.07% 144.29% 0.00% 100.00%
Total Cost 30,171 54,400 46,238 -147,374 78,642 78,702 76,269 -46.20% QoQ % -44.54% 17.65% 131.37% -287.40% -0.08% 3.19% - Horiz. % 39.56% 71.33% 60.62% -193.23% 103.11% 103.19% 100.00%
Net Worth 315,699 332,463 362,131 365,599 196,314 194,836 191,864 39.50% QoQ % -5.04% -8.19% -0.95% 86.23% 0.76% 1.55% - Horiz. % 164.54% 173.28% 188.74% 190.55% 102.32% 101.55% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 315,699 332,463 362,131 365,599 196,314 194,836 191,864 39.50% QoQ % -5.04% -8.19% -0.95% 86.23% 0.76% 1.55% - Horiz. % 164.54% 173.28% 188.74% 190.55% 102.32% 101.55% 100.00%
NOSH 540,673 540,415 534,354 534,189 534,189 537,036 533,253 0.93% QoQ % 0.05% 1.13% 0.03% 0.00% -0.53% 0.71% - Horiz. % 101.39% 101.34% 100.21% 100.18% 100.18% 100.71% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -20.57 % -129.61 % -14.39 % 805.38 % -0.85 % -11.15 % -2.31 % 331.34% QoQ % 84.13% -800.69% -101.79% 94,850.59% 92.38% -382.68% - Horiz. % 890.48% 5,610.82% 622.94% -34,864.93% 36.80% 482.68% 100.00%
ROE -1.66 % -8.93 % -1.66 % 45.95 % -2.02 % -5.82 % -2.45 % -22.91% QoQ % 81.41% -437.95% -103.61% 2,374.75% 65.29% -137.55% - Horiz. % 67.76% 364.49% 67.76% -1,875.51% 82.45% 237.55% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.63 4.38 7.56 3.91 14.60 13.18 13.98 -52.23% QoQ % 5.71% -42.06% 93.35% -73.22% 10.77% -5.72% - Horiz. % 33.12% 31.33% 54.08% 27.97% 104.43% 94.28% 100.00%
EPS -0.97 -5.49 -1.13 31.45 -0.74 -2.11 -0.88 6.73% QoQ % 82.33% -385.84% -103.59% 4,350.00% 64.93% -139.77% - Horiz. % 110.23% 623.86% 128.41% -3,573.86% 84.09% 239.77% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5839 0.6152 0.6777 0.6844 0.3675 0.3628 0.3598 38.22% QoQ % -5.09% -9.22% -0.98% 86.23% 1.30% 0.83% - Horiz. % 162.28% 170.98% 188.35% 190.22% 102.14% 100.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 540,673 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 4.63 4.38 7.48 3.86 14.42 13.10 13.79 -51.79% QoQ % 5.71% -41.44% 93.78% -73.23% 10.08% -5.00% - Horiz. % 33.58% 31.76% 54.24% 27.99% 104.57% 95.00% 100.00%
EPS -0.97 -5.49 -1.11 31.07 -0.73 -2.10 -0.87 7.54% QoQ % 82.33% -394.59% -103.57% 4,356.16% 65.24% -141.38% - Horiz. % 111.49% 631.03% 127.59% -3,571.26% 83.91% 241.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5839 0.6149 0.6698 0.6762 0.3631 0.3604 0.3549 39.49% QoQ % -5.04% -8.20% -0.95% 86.23% 0.75% 1.55% - Horiz. % 164.53% 173.26% 188.73% 190.53% 102.31% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.3350 0.3200 0.4150 0.3500 0.3850 0.3950 0.4150 -
P/RPS 7.24 7.30 5.49 8.95 2.64 3.00 2.97 81.42% QoQ % -0.82% 32.97% -38.66% 239.02% -12.00% 1.01% - Horiz. % 243.77% 245.79% 184.85% 301.35% 88.89% 101.01% 100.00%
P/EPS -34.58 -5.83 -36.81 1.11 -51.99 -18.71 -47.08 -18.64% QoQ % -493.14% 84.16% -3,416.22% 102.14% -177.87% 60.26% - Horiz. % 73.45% 12.38% 78.19% -2.36% 110.43% 39.74% 100.00%
EY -2.89 -17.17 -2.72 89.85 -1.92 -5.35 -2.12 23.01% QoQ % 83.17% -531.25% -103.03% 4,779.69% 64.11% -152.36% - Horiz. % 136.32% 809.91% 128.30% -4,238.21% 90.57% 252.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.52 0.61 0.51 1.05 1.09 1.15 -37.45% QoQ % 9.62% -14.75% 19.61% -51.43% -3.67% -5.22% - Horiz. % 49.57% 45.22% 53.04% 44.35% 91.30% 94.78% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.3350 0.3300 0.3350 0.4550 0.3800 0.3800 0.4050 -
P/RPS 7.24 7.53 4.43 11.63 2.60 2.88 2.90 84.34% QoQ % -3.85% 69.98% -61.91% 347.31% -9.72% -0.69% - Horiz. % 249.66% 259.66% 152.76% 401.03% 89.66% 99.31% 100.00%
P/EPS -34.58 -6.01 -29.72 1.45 -51.31 -18.00 -45.94 -17.30% QoQ % -475.37% 79.78% -2,149.66% 102.83% -185.06% 60.82% - Horiz. % 75.27% 13.08% 64.69% -3.16% 111.69% 39.18% 100.00%
EY -2.89 -16.65 -3.37 69.11 -1.95 -5.56 -2.18 20.74% QoQ % 82.64% -394.07% -104.88% 3,644.10% 64.93% -155.05% - Horiz. % 132.57% 763.76% 154.59% -3,170.18% 89.45% 255.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.57 0.54 0.49 0.66 1.03 1.05 1.13 -36.71% QoQ % 5.56% 10.20% -25.76% -35.92% -1.90% -7.08% - Horiz. % 50.44% 47.79% 43.36% 58.41% 91.15% 92.92% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Qtr 2 OMESTI-Financial Results FY23Q2 - 30112022.pdf 
