[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 101.36%
YoY- 113.36%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 352,286 263,069 157,644 69,312 338,633 228,965 149,438 77.22%
PBT 36,213 23,155 8,232 883 -32,179 1,948 -466 -
Tax -3,449 -2,956 -1,585 -820 -4,657 -3,420 -2,044 41.77%
NP 32,764 20,199 6,647 63 -36,836 -1,472 -2,510 -
-
NP to SH 31,966 19,834 6,246 545 -40,155 -2,530 -2,597 -
-
Tax Rate 9.52% 12.77% 19.25% 92.87% - 175.56% - -
Total Cost 319,522 242,870 150,997 69,249 375,469 230,437 151,948 64.21%
-
Net Worth 228,443 0 0 155,077 139,317 176,969 175,705 19.14%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 228,443 0 0 155,077 139,317 176,969 175,705 19.14%
NOSH 340,960 325,019 300,058 247,727 185,905 186,029 185,500 50.10%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.30% 7.68% 4.22% 0.09% -10.88% -0.64% -1.68% -
ROE 13.99% 0.00% 0.00% 0.35% -28.82% -1.43% -1.48% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 103.32 80.94 52.54 27.98 182.15 123.08 80.56 18.06%
EPS 9.38 6.10 2.08 0.22 -21.60 -1.36 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.00 0.00 0.626 0.7494 0.9513 0.9472 -20.62%
Adjusted Per Share Value based on latest NOSH - 247,727
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.16 48.66 29.16 12.82 62.63 42.35 27.64 77.22%
EPS 5.91 3.67 1.16 0.10 -7.43 -0.47 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4225 0.00 0.00 0.2868 0.2577 0.3273 0.325 19.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.80 0.735 0.69 0.47 0.655 0.70 0.80 -
P/RPS 0.77 0.91 1.31 1.68 0.36 0.57 0.99 -15.43%
P/EPS 8.53 12.04 33.15 213.64 -3.03 -51.47 -57.14 -
EY 11.72 8.30 3.02 0.47 -32.98 -1.94 -1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 0.00 0.75 0.87 0.74 0.84 26.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 20/11/13 27/08/13 30/05/13 22/02/13 23/11/12 -
Price 0.735 0.75 0.78 0.67 0.52 0.69 0.69 -
P/RPS 0.71 0.93 1.48 2.39 0.29 0.56 0.86 -12.00%
P/EPS 7.84 12.29 37.47 304.55 -2.41 -50.74 -49.29 -
EY 12.76 8.14 2.67 0.33 -41.54 -1.97 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.00 1.07 0.69 0.73 0.73 31.46%

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