[OMESTI] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -8.69%
YoY- -72.63%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 144,978 115,458 107,878 129,364 134,309 153,436 151,858 -3.04%
PBT -2,384 3,882 1,242 2,371 2,495 5,780 7,379 -
Tax -247 -1,735 -815 -922 -781 -1,442 -1,859 -73.99%
NP -2,631 2,147 427 1,449 1,714 4,338 5,520 -
-
NP to SH -1,961 2,069 507 1,565 1,714 4,338 5,520 -
-
Tax Rate - 44.69% 65.62% 38.89% 31.30% 24.95% 25.19% -
Total Cost 147,609 113,311 107,451 127,915 132,595 149,098 146,338 0.57%
-
Net Worth 167,345 169,367 64,062 65,997 66,390 63,783 64,281 89.35%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 167,345 169,367 64,062 65,997 66,390 63,783 64,281 89.35%
NOSH 133,353 129,090 127,894 130,999 130,638 129,090 129,365 2.04%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.81% 1.86% 0.40% 1.12% 1.28% 2.83% 3.63% -
ROE -1.17% 1.22% 0.79% 2.37% 2.58% 6.80% 8.59% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 108.72 89.44 84.35 98.75 102.81 118.86 117.39 -4.99%
EPS -1.47 1.60 0.40 1.19 1.31 3.36 4.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2549 1.312 0.5009 0.5038 0.5082 0.4941 0.4969 85.55%
Adjusted Per Share Value based on latest NOSH - 130,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.81 21.35 19.95 23.93 24.84 28.38 28.09 -3.06%
EPS -0.36 0.38 0.09 0.29 0.32 0.80 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3095 0.3133 0.1185 0.1221 0.1228 0.118 0.1189 89.33%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.72 0.76 0.56 0.56 0.48 0.55 0.69 -
P/RPS 0.66 0.85 0.66 0.57 0.47 0.46 0.59 7.76%
P/EPS -48.96 47.42 141.26 46.88 36.58 16.37 16.17 -
EY -2.04 2.11 0.71 2.13 2.73 6.11 6.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 1.12 1.11 0.94 1.11 1.39 -44.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/06/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.79 0.82 0.57 0.57 0.50 0.49 0.60 -
P/RPS 0.73 0.92 0.68 0.58 0.49 0.41 0.51 27.03%
P/EPS -53.72 51.16 143.79 47.71 38.11 14.58 14.06 -
EY -1.86 1.95 0.70 2.10 2.62 6.86 7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 1.14 1.13 0.98 0.99 1.21 -35.30%

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