[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 2.58%
YoY- -130.81%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 157,644 69,312 338,633 228,965 149,438 73,948 294,927 -34.11%
PBT 8,232 883 -32,179 1,948 -466 -2,838 -8,138 -
Tax -1,585 -820 -4,657 -3,420 -2,044 -1,088 -4,953 -53.18%
NP 6,647 63 -36,836 -1,472 -2,510 -3,926 -13,091 -
-
NP to SH 6,246 545 -40,155 -2,530 -2,597 -4,080 -10,953 -
-
Tax Rate 19.25% 92.87% - 175.56% - - - -
Total Cost 150,997 69,249 375,469 230,437 151,948 77,874 308,018 -37.80%
-
Net Worth 0 155,077 139,317 176,969 175,705 174,750 178,633 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 155,077 139,317 176,969 175,705 174,750 178,633 -
NOSH 300,058 247,727 185,905 186,029 185,500 186,301 185,747 37.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.22% 0.09% -10.88% -0.64% -1.68% -5.31% -4.44% -
ROE 0.00% 0.35% -28.82% -1.43% -1.48% -2.33% -6.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 52.54 27.98 182.15 123.08 80.56 39.69 158.78 -52.12%
EPS 2.08 0.22 -21.60 -1.36 -1.40 -2.19 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.626 0.7494 0.9513 0.9472 0.938 0.9617 -
Adjusted Per Share Value based on latest NOSH - 167,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.16 12.82 62.63 42.35 27.64 13.68 54.55 -34.10%
EPS 1.16 0.10 -7.43 -0.47 -0.48 -0.75 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2868 0.2577 0.3273 0.325 0.3232 0.3304 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.47 0.655 0.70 0.80 0.94 0.85 -
P/RPS 1.31 1.68 0.36 0.57 0.99 2.37 0.54 80.44%
P/EPS 33.15 213.64 -3.03 -51.47 -57.14 -42.92 -14.41 -
EY 3.02 0.47 -32.98 -1.94 -1.75 -2.33 -6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.87 0.74 0.84 1.00 0.88 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 30/05/13 22/02/13 23/11/12 28/08/12 28/05/12 -
Price 0.78 0.67 0.52 0.69 0.69 0.83 0.82 -
P/RPS 1.48 2.39 0.29 0.56 0.86 2.09 0.52 100.70%
P/EPS 37.47 304.55 -2.41 -50.74 -49.29 -37.90 -13.91 -
EY 2.67 0.33 -41.54 -1.97 -2.03 -2.64 -7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.07 0.69 0.73 0.73 0.88 0.85 -

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