[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -146.52%
YoY- 82.6%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 386,794 407,370 408,084 347,679 299,046 312,550 248,680 34.06%
PBT 26,821 39,808 30,504 4,384 13,558 9,954 -6,600 -
Tax -7,313 -11,654 -9,604 -4,404 -6,282 -5,576 -3,392 66.50%
NP 19,508 28,154 20,900 -20 7,276 4,378 -9,992 -
-
NP to SH 16,526 23,876 18,484 -1,970 4,234 2,082 -10,764 -
-
Tax Rate 27.27% 29.28% 31.48% 100.46% 46.33% 56.02% - -
Total Cost 367,286 379,216 387,184 347,699 291,770 308,172 258,672 26.19%
-
Net Worth 211,800 210,439 203,618 199,006 203,631 200,255 199,060 4.20%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 211,800 210,439 203,618 199,006 203,631 200,255 199,060 4.20%
NOSH 183,902 183,661 184,103 184,112 183,583 182,631 184,315 -0.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.04% 6.91% 5.12% -0.01% 2.43% 1.40% -4.02% -
ROE 7.80% 11.35% 9.08% -0.99% 2.08% 1.04% -5.41% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 210.33 221.80 221.66 188.84 162.89 171.14 134.92 34.26%
EPS 8.99 13.00 10.04 -1.07 2.31 1.14 -5.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1517 1.1458 1.106 1.0809 1.1092 1.0965 1.08 4.35%
Adjusted Per Share Value based on latest NOSH - 183,785
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 71.54 75.34 75.48 64.30 55.31 57.81 45.99 34.07%
EPS 3.06 4.42 3.42 -0.36 0.78 0.39 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3917 0.3892 0.3766 0.3681 0.3766 0.3704 0.3682 4.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.75 0.77 0.77 0.75 0.64 0.63 0.69 -
P/RPS 0.36 0.35 0.35 0.40 0.39 0.37 0.51 -20.63%
P/EPS 8.35 5.92 7.67 -70.09 27.75 55.26 -11.82 -
EY 11.98 16.88 13.04 -1.43 3.60 1.81 -8.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.70 0.69 0.58 0.57 0.64 1.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 28/11/08 21/08/08 30/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.80 0.80 0.72 0.76 0.76 0.66 0.64 -
P/RPS 0.38 0.36 0.32 0.40 0.47 0.39 0.47 -13.15%
P/EPS 8.90 6.15 7.17 -71.03 32.95 57.89 -10.96 -
EY 11.23 16.25 13.94 -1.41 3.04 1.73 -9.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.65 0.70 0.69 0.60 0.59 10.94%

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