[OMESTI] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -39.33%
YoY- 152.75%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 48,020 28,971 49,389 25,478 33,308 38,925 43,144 7.37%
PBT 1,171 -420 5,892 736 1,065 2,071 3,401 -50.77%
Tax -356 45 -1,426 -122 -53 -1,274 -2,044 -68.71%
NP 815 -375 4,466 614 1,012 797 1,357 -28.74%
-
NP to SH 815 -375 4,466 614 1,012 797 1,357 -28.74%
-
Tax Rate 30.40% - 24.20% 16.58% 4.98% 61.52% 60.10% -
Total Cost 47,205 29,346 44,923 24,864 32,296 38,128 41,787 8.44%
-
Net Worth 64,281 63,336 63,986 61,399 58,929 58,795 57,754 7.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 882 - - -
Div Payout % - - - - 87.18% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 64,281 63,336 63,986 61,399 58,929 58,795 57,754 7.37%
NOSH 129,365 129,310 130,584 133,478 129,743 130,655 131,261 -0.96%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.70% -1.29% 9.04% 2.41% 3.04% 2.05% 3.15% -
ROE 1.27% -0.59% 6.98% 1.00% 1.72% 1.36% 2.35% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 37.12 22.40 37.82 19.09 25.67 29.79 32.87 8.41%
EPS 0.63 -0.29 3.42 0.46 0.78 0.61 1.04 -28.34%
DPS 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.4969 0.4898 0.49 0.46 0.4542 0.45 0.44 8.42%
Adjusted Per Share Value based on latest NOSH - 133,478
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 8.88 5.36 9.13 4.71 6.16 7.20 7.98 7.36%
EPS 0.15 -0.07 0.83 0.11 0.19 0.15 0.25 -28.79%
DPS 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
NAPS 0.1189 0.1171 0.1183 0.1136 0.109 0.1087 0.1068 7.39%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.81 0.93 1.15 1.15 1.42 0.69 -
P/RPS 1.86 3.62 2.46 6.02 4.48 4.77 2.10 -7.75%
P/EPS 109.52 -279.31 27.19 250.00 147.44 232.79 66.74 38.99%
EY 0.91 -0.36 3.68 0.40 0.68 0.43 1.50 -28.27%
DY 0.00 0.00 0.00 0.00 0.59 0.00 0.00 -
P/NAPS 1.39 1.65 1.90 2.50 2.53 3.16 1.57 -7.77%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 27/02/04 21/11/03 28/08/03 28/05/03 -
Price 0.60 0.69 0.82 1.09 1.15 1.28 1.10 -
P/RPS 1.62 3.08 2.17 5.71 4.48 4.30 3.35 -38.30%
P/EPS 95.24 -237.93 23.98 236.96 147.44 209.84 106.40 -7.10%
EY 1.05 -0.42 4.17 0.42 0.68 0.48 0.94 7.63%
DY 0.00 0.00 0.00 0.00 0.59 0.00 0.00 -
P/NAPS 1.21 1.41 1.67 2.37 2.53 2.84 2.50 -38.27%

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