[OMESTI] QoQ TTM 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- -17.01%
YoY- 61.86%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 134,309 153,436 151,858 137,146 147,100 140,855 140,254 -2.84%
PBT 2,495 5,780 7,379 7,273 9,764 7,273 5,521 -41.08%
Tax -781 -1,442 -1,859 -1,556 -2,875 -3,493 -3,519 -63.30%
NP 1,714 4,338 5,520 5,717 6,889 3,780 2,002 -9.82%
-
NP to SH 1,714 4,338 5,520 5,717 6,889 3,780 2,002 -9.82%
-
Tax Rate 31.30% 24.95% 25.19% 21.39% 29.44% 48.03% 63.74% -
Total Cost 132,595 149,098 146,338 131,429 140,211 137,075 138,252 -2.74%
-
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 - - - 882 882 - - -
Div Payout % - - - 15.43% 12.81% - - -
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 1.28% 2.83% 3.63% 4.17% 4.68% 2.68% 1.43% -
ROE 2.58% 6.80% 8.59% 9.03% 10.77% 6.16% 3.40% -
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 102.81 118.86 117.39 106.06 112.65 105.53 108.10 -3.28%
EPS 1.31 3.36 4.27 4.42 5.28 2.83 1.54 -10.21%
DPS 0.00 0.00 0.00 0.68 0.68 0.00 0.00 -
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 24.84 28.38 28.09 25.37 27.21 26.05 25.94 -2.84%
EPS 0.32 0.80 1.02 1.06 1.27 0.70 0.37 -9.21%
DPS 0.00 0.00 0.00 0.16 0.16 0.00 0.00 -
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 0.47 0.46 0.59 0.76 0.83 1.09 1.06 -41.82%
P/EPS 36.58 16.37 16.17 18.32 17.63 40.61 74.53 -37.75%
EY 2.73 6.11 6.18 5.46 5.67 2.46 1.34 60.63%
DY 0.00 0.00 0.00 0.84 0.73 0.00 0.00 -
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 0.49 0.41 0.51 0.65 0.73 1.03 1.06 -40.18%
P/EPS 38.11 14.58 14.06 15.61 15.54 38.49 74.53 -36.02%
EY 2.62 6.86 7.11 6.41 6.43 2.60 1.34 56.29%
DY 0.00 0.00 0.00 0.99 0.82 0.00 0.00 -
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