[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -48.41%
YoY- 138.16%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 311,356 219,320 144,025 65,384 321,381 231,413 158,607 56.84%
PBT -21,671 4,407 3,187 5,766 16,218 11,540 6,216 -
Tax -5,110 -2,597 -1,408 -560 -2,483 -2,931 -2,749 51.23%
NP -26,781 1,810 1,779 5,206 13,735 8,609 3,467 -
-
NP to SH -19,568 5,796 4,096 6,509 12,616 7,621 2,563 -
-
Tax Rate - 58.93% 44.18% 9.71% 15.31% 25.40% 44.22% -
Total Cost 338,137 217,510 142,246 60,178 307,646 222,804 155,140 68.18%
-
Net Worth 186,574 212,018 211,241 212,658 219,916 215,005 210,370 -7.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 18,580 18,587 18,572 -
Div Payout % - - - - 147.28% 243.90% 724.64% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 186,574 212,018 211,241 212,658 219,916 215,005 210,370 -7.69%
NOSH 185,830 185,769 186,181 185,971 185,802 185,878 185,724 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -8.60% 0.83% 1.24% 7.96% 4.27% 3.72% 2.19% -
ROE -10.49% 2.73% 1.94% 3.06% 5.74% 3.54% 1.22% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 167.55 118.06 77.36 35.16 172.97 124.50 85.40 56.78%
EPS -10.53 3.12 2.20 3.50 6.79 4.10 1.38 -
DPS 0.00 0.00 0.00 0.00 10.00 10.00 10.00 -
NAPS 1.004 1.1413 1.1346 1.1435 1.1836 1.1567 1.1327 -7.73%
Adjusted Per Share Value based on latest NOSH - 185,971
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.59 40.56 26.64 12.09 59.44 42.80 29.34 56.83%
EPS -3.62 1.07 0.76 1.20 2.33 1.41 0.47 -
DPS 0.00 0.00 0.00 0.00 3.44 3.44 3.44 -
NAPS 0.3451 0.3921 0.3907 0.3933 0.4067 0.3977 0.3891 -7.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.06 1.02 1.00 0.98 1.16 1.10 1.12 -
P/RPS 0.63 0.86 1.29 2.79 0.67 0.88 1.31 -38.64%
P/EPS -10.07 32.69 45.45 28.00 17.08 26.83 81.16 -
EY -9.93 3.06 2.20 3.57 5.85 3.73 1.23 -
DY 0.00 0.00 0.00 0.00 8.62 9.09 8.93 -
P/NAPS 1.06 0.89 0.88 0.86 0.98 0.95 0.99 4.66%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 24/02/10 18/11/09 -
Price 0.75 1.00 0.92 0.96 1.01 1.16 1.10 -
P/RPS 0.45 0.85 1.19 2.73 0.58 0.93 1.29 -50.47%
P/EPS -7.12 32.05 41.82 27.43 14.87 28.29 79.71 -
EY -14.04 3.12 2.39 3.65 6.72 3.53 1.25 -
DY 0.00 0.00 0.00 0.00 9.90 8.62 9.09 -
P/NAPS 0.75 0.88 0.81 0.84 0.85 1.00 0.97 -15.77%

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