[OMESTI] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -31.4%
YoY- -60.37%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 147,099 130,281 144,466 155,700 144,701 135,409 153,360 -2.73%
PBT 9,765 5,165 6,276 8,284 9,006 7,473 13,242 -18.36%
Tax -2,876 -1,933 -2,656 -5,096 -4,359 -3,086 -4,334 -23.90%
NP 6,889 3,232 3,620 3,188 4,647 4,386 8,908 -15.73%
-
NP to SH 6,889 3,232 3,620 3,188 4,647 4,386 8,908 -15.73%
-
Tax Rate 29.45% 37.42% 42.32% 61.52% 48.40% 41.30% 32.73% -
Total Cost 140,210 127,049 140,846 152,512 140,054 131,022 144,452 -1.96%
-
Net Worth 64,053 60,272 59,144 58,795 57,381 55,916 58,032 6.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 3,177 - - - - -
Div Payout % - - 87.77% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 64,053 60,272 59,144 58,795 57,381 55,916 58,032 6.79%
NOSH 130,721 131,027 130,215 130,655 130,412 130,039 130,233 0.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.68% 2.48% 2.51% 2.05% 3.21% 3.24% 5.81% -
ROE 10.76% 5.36% 6.12% 5.42% 8.10% 7.84% 15.35% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 112.53 99.43 110.94 119.17 110.96 104.13 117.76 -2.98%
EPS 5.27 2.47 2.78 2.44 3.57 3.37 6.84 -15.94%
DPS 0.00 0.00 2.44 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.4542 0.45 0.44 0.43 0.4456 6.53%
Adjusted Per Share Value based on latest NOSH - 130,655
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.21 24.10 26.72 28.80 26.76 25.04 28.36 -2.71%
EPS 1.27 0.60 0.67 0.59 0.86 0.81 1.65 -15.99%
DPS 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1115 0.1094 0.1087 0.1061 0.1034 0.1073 6.83%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.93 1.15 1.15 1.42 0.69 0.71 0.80 -
P/RPS 0.83 1.16 1.04 1.19 0.62 0.68 0.68 14.19%
P/EPS 17.65 46.62 41.37 58.20 19.36 21.05 11.70 31.50%
EY 5.67 2.14 2.42 1.72 5.16 4.75 8.55 -23.93%
DY 0.00 0.00 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.50 2.53 3.16 1.57 1.65 1.80 3.66%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 28/08/03 28/05/03 27/02/03 29/11/02 -
Price 0.82 1.09 1.15 1.28 1.10 0.74 0.75 -
P/RPS 0.73 1.10 1.04 1.07 0.99 0.71 0.64 9.15%
P/EPS 15.56 44.19 41.37 52.46 30.87 21.94 10.96 26.29%
EY 6.43 2.26 2.42 1.91 3.24 4.56 9.12 -20.76%
DY 0.00 0.00 2.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.37 2.53 2.84 2.50 1.72 1.68 -0.39%

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