[OMESTI] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -108.4%
YoY- -147.05%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 30,262 27,056 48,020 28,971 49,389 25,478 33,308 -6.18%
PBT 2,607 -863 1,171 -420 5,892 736 1,065 81.53%
Tax -765 295 -356 45 -1,426 -122 -53 491.85%
NP 1,842 -568 815 -375 4,466 614 1,012 49.02%
-
NP to SH 1,842 -568 815 -375 4,466 614 1,012 49.02%
-
Tax Rate 29.34% - 30.40% - 24.20% 16.58% 4.98% -
Total Cost 28,420 27,624 47,205 29,346 44,923 24,864 32,296 -8.16%
-
Net Worth 66,390 63,783 64,281 63,336 63,986 61,399 58,929 8.26%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 882 -
Div Payout % - - - - - - 87.18% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 66,390 63,783 64,281 63,336 63,986 61,399 58,929 8.26%
NOSH 130,638 129,090 129,365 129,310 130,584 133,478 129,743 0.45%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.09% -2.10% 1.70% -1.29% 9.04% 2.41% 3.04% -
ROE 2.77% -0.89% 1.27% -0.59% 6.98% 1.00% 1.72% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.16 20.96 37.12 22.40 37.82 19.09 25.67 -6.62%
EPS 1.41 -0.44 0.63 -0.29 3.42 0.46 0.78 48.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.5082 0.4941 0.4969 0.4898 0.49 0.46 0.4542 7.76%
Adjusted Per Share Value based on latest NOSH - 129,310
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.60 5.00 8.88 5.36 9.13 4.71 6.16 -6.15%
EPS 0.34 -0.11 0.15 -0.07 0.83 0.11 0.19 47.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.1228 0.118 0.1189 0.1171 0.1183 0.1136 0.109 8.26%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.48 0.55 0.69 0.81 0.93 1.15 1.15 -
P/RPS 2.07 2.62 1.86 3.62 2.46 6.02 4.48 -40.20%
P/EPS 34.04 -125.00 109.52 -279.31 27.19 250.00 147.44 -62.33%
EY 2.94 -0.80 0.91 -0.36 3.68 0.40 0.68 165.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
P/NAPS 0.94 1.11 1.39 1.65 1.90 2.50 2.53 -48.28%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.50 0.49 0.60 0.69 0.82 1.09 1.15 -
P/RPS 2.16 2.34 1.62 3.08 2.17 5.71 4.48 -38.48%
P/EPS 35.46 -111.36 95.24 -237.93 23.98 236.96 147.44 -61.29%
EY 2.82 -0.90 1.05 -0.42 4.17 0.42 0.68 157.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
P/NAPS 0.98 0.99 1.21 1.41 1.67 2.37 2.53 -46.83%

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