[OMESTI] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -68.54%
YoY- 59.81%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 239,220 311,356 292,426 288,050 261,536 321,381 308,550 -15.64%
PBT 13,136 -21,671 5,876 6,374 23,064 16,218 15,386 -10.02%
Tax -9,112 -5,110 -3,462 -2,816 -2,240 -2,483 -3,908 76.10%
NP 4,024 -26,781 2,413 3,558 20,824 13,735 11,478 -50.37%
-
NP to SH 31,980 -19,568 7,728 8,192 26,036 12,616 10,161 115.21%
-
Tax Rate 69.37% - 58.92% 44.18% 9.71% 15.31% 25.40% -
Total Cost 235,196 338,137 290,013 284,492 240,712 307,646 297,072 -14.45%
-
Net Worth 194,371 186,574 212,018 211,241 212,658 219,916 215,005 -6.52%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - 18,580 24,783 -
Div Payout % - - - - - 147.28% 243.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 194,371 186,574 212,018 211,241 212,658 219,916 215,005 -6.52%
NOSH 185,930 185,830 185,769 186,181 185,971 185,802 185,878 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.68% -8.60% 0.83% 1.24% 7.96% 4.27% 3.72% -
ROE 16.45% -10.49% 3.64% 3.88% 12.24% 5.74% 4.73% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 128.66 167.55 157.41 154.71 140.63 172.97 166.00 -15.66%
EPS 17.20 -10.53 4.16 4.40 14.00 6.79 5.47 115.08%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 13.33 -
NAPS 1.0454 1.004 1.1413 1.1346 1.1435 1.1836 1.1567 -6.53%
Adjusted Per Share Value based on latest NOSH - 185,615
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 44.24 57.59 54.09 53.28 48.37 59.44 57.07 -15.65%
EPS 5.91 -3.62 1.43 1.52 4.82 2.33 1.88 115.04%
DPS 0.00 0.00 0.00 0.00 0.00 3.44 4.58 -
NAPS 0.3595 0.3451 0.3921 0.3907 0.3933 0.4067 0.3977 -6.52%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.74 1.06 1.02 1.00 0.98 1.16 1.10 -
P/RPS 0.58 0.63 0.65 0.65 0.70 0.67 0.66 -8.27%
P/EPS 4.30 -10.07 24.52 22.73 7.00 17.08 20.12 -64.35%
EY 23.24 -9.93 4.08 4.40 14.29 5.85 4.97 180.42%
DY 0.00 0.00 0.00 0.00 0.00 8.62 12.12 -
P/NAPS 0.71 1.06 0.89 0.88 0.86 0.98 0.95 -17.68%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 24/02/10 -
Price 0.75 0.75 1.00 0.92 0.96 1.01 1.16 -
P/RPS 0.58 0.45 0.64 0.59 0.68 0.58 0.70 -11.81%
P/EPS 4.36 -7.12 24.04 20.91 6.86 14.87 21.22 -65.28%
EY 22.93 -14.04 4.16 4.78 14.58 6.72 4.71 188.08%
DY 0.00 0.00 0.00 0.00 0.00 9.90 11.49 -
P/NAPS 0.72 0.75 0.88 0.81 0.84 0.85 1.00 -19.71%

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