[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 205.09%
YoY- 146.86%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 203,685 102,021 347,679 224,285 156,275 62,170 286,107 -20.22%
PBT 19,904 7,626 4,384 10,169 4,977 -1,650 -4,990 -
Tax -5,827 -2,401 -4,404 -4,712 -2,788 -848 -3,881 31.02%
NP 14,077 5,225 -20 5,457 2,189 -2,498 -8,871 -
-
NP to SH 11,938 4,621 -1,970 3,176 1,041 -2,691 -11,322 -
-
Tax Rate 29.28% 31.48% 100.46% 46.34% 56.02% - - -
Total Cost 189,608 96,796 347,699 218,828 154,086 64,668 294,978 -25.45%
-
Net Worth 210,439 203,618 199,006 203,631 200,255 199,060 185,118 8.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 210,439 203,618 199,006 203,631 200,255 199,060 185,118 8.89%
NOSH 183,661 184,103 184,112 183,583 182,631 184,315 169,584 5.44%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.91% 5.12% -0.01% 2.43% 1.40% -4.02% -3.10% -
ROE 5.67% 2.27% -0.99% 1.56% 0.52% -1.35% -6.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.90 55.41 188.84 122.17 85.57 33.73 168.71 -24.34%
EPS 6.50 2.51 -1.07 1.73 0.57 -1.46 -6.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1458 1.106 1.0809 1.1092 1.0965 1.08 1.0916 3.27%
Adjusted Per Share Value based on latest NOSH - 184,137
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 37.67 18.87 64.30 41.48 28.90 11.50 52.92 -20.22%
EPS 2.21 0.85 -0.36 0.59 0.19 -0.50 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3892 0.3766 0.3681 0.3766 0.3704 0.3682 0.3424 8.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.77 0.77 0.75 0.64 0.63 0.69 0.62 -
P/RPS 0.69 1.39 0.40 0.52 0.74 2.05 0.37 51.33%
P/EPS 11.85 30.68 -70.09 36.99 110.53 -47.26 -9.29 -
EY 8.44 3.26 -1.43 2.70 0.90 -2.12 -10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.69 0.58 0.57 0.64 0.57 11.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 21/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.80 0.72 0.76 0.76 0.66 0.64 0.72 -
P/RPS 0.72 1.30 0.40 0.62 0.77 1.90 0.43 40.87%
P/EPS 12.31 28.69 -71.03 43.93 115.79 -43.84 -10.78 -
EY 8.13 3.49 -1.41 2.28 0.86 -2.28 -9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.70 0.69 0.60 0.59 0.66 3.98%

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