[OMESTI] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 136.35%
YoY- 461.71%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 69,312 109,668 79,527 75,490 73,948 84,283 64,360 5.07%
PBT 883 -34,127 2,414 2,372 -2,838 -11,333 811 5.83%
Tax -820 -1,237 -1,376 -956 -1,088 -821 -620 20.50%
NP 63 -35,364 1,038 1,416 -3,926 -12,154 191 -52.29%
-
NP to SH 545 -37,625 67 1,483 -4,080 -19,165 627 -8.92%
-
Tax Rate 92.87% - 57.00% 40.30% - - 76.45% -
Total Cost 69,249 145,032 78,489 74,074 77,874 96,437 64,169 5.21%
-
Net Worth 155,077 139,980 159,342 175,587 174,750 178,599 193,226 -13.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 155,077 139,980 159,342 175,587 174,750 178,599 193,226 -13.64%
NOSH 247,727 185,896 167,500 185,374 186,301 185,944 184,411 21.76%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.09% -32.25% 1.31% 1.88% -5.31% -14.42% 0.30% -
ROE 0.35% -26.88% 0.04% 0.84% -2.33% -10.73% 0.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 27.98 58.99 47.48 40.72 39.69 45.33 34.90 -13.71%
EPS 0.22 -20.24 0.04 0.80 -2.19 -10.31 0.34 -25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.626 0.753 0.9513 0.9472 0.938 0.9605 1.0478 -29.08%
Adjusted Per Share Value based on latest NOSH - 185,374
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.82 20.28 14.71 13.96 13.68 15.59 11.90 5.09%
EPS 0.10 -6.96 0.01 0.27 -0.75 -3.54 0.12 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2868 0.2589 0.2947 0.3248 0.3232 0.3303 0.3574 -13.65%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.47 0.655 0.70 0.80 0.94 0.85 0.86 -
P/RPS 1.68 1.11 1.47 1.96 2.37 1.88 2.46 -22.46%
P/EPS 213.64 -3.24 1,750.00 100.00 -42.92 -8.25 252.94 -10.65%
EY 0.47 -30.90 0.06 1.00 -2.33 -12.13 0.40 11.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.87 0.74 0.84 1.00 0.88 0.82 -5.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 30/05/13 22/02/13 23/11/12 28/08/12 28/05/12 23/02/12 -
Price 0.67 0.52 0.69 0.69 0.83 0.82 0.82 -
P/RPS 2.39 0.88 1.45 1.69 2.09 1.81 2.35 1.13%
P/EPS 304.55 -2.57 1,725.00 86.25 -37.90 -7.96 241.18 16.84%
EY 0.33 -38.92 0.06 1.16 -2.64 -12.57 0.41 -13.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.69 0.73 0.73 0.88 0.85 0.78 23.48%

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