[OMESTI] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 29.93%
YoY- 124.55%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 311,356 309,288 306,799 302,081 321,381 320,783 334,388 -4.65%
PBT -21,671 9,085 13,189 17,156 16,218 7,041 1,929 -
Tax -5,110 -2,149 -1,142 -1,142 -2,483 -1,896 -1,372 140.46%
NP -26,781 6,936 12,047 16,014 13,735 5,145 557 -
-
NP to SH -19,568 10,791 14,149 16,392 12,616 4,414 -187 2126.89%
-
Tax Rate - 23.65% 8.66% 6.66% 15.31% 26.93% 71.12% -
Total Cost 338,137 302,352 294,752 286,067 307,646 315,638 333,831 0.85%
-
Net Worth 186,696 213,209 210,599 212,658 219,779 215,095 213,954 -8.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 18,888 18,888 18,888 18,888 -
Div Payout % - - - 115.23% 149.72% 427.93% 0.00% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 186,696 213,209 210,599 212,658 219,779 215,095 213,954 -8.69%
NOSH 185,953 186,813 185,615 185,971 185,687 185,955 188,888 -1.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -8.60% 2.24% 3.93% 5.30% 4.27% 1.60% 0.17% -
ROE -10.48% 5.06% 6.72% 7.71% 5.74% 2.05% -0.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 167.44 165.56 165.29 162.43 173.08 172.50 177.03 -3.64%
EPS -10.52 5.78 7.62 8.81 6.79 2.37 -0.10 2134.82%
DPS 0.00 0.00 0.00 10.00 10.00 10.00 10.00 -
NAPS 1.004 1.1413 1.1346 1.1435 1.1836 1.1567 1.1327 -7.73%
Adjusted Per Share Value based on latest NOSH - 185,971
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 57.59 57.20 56.74 55.87 59.44 59.33 61.85 -4.65%
EPS -3.62 2.00 2.62 3.03 2.33 0.82 -0.03 2349.02%
DPS 0.00 0.00 0.00 3.49 3.49 3.49 3.49 -
NAPS 0.3453 0.3943 0.3895 0.3933 0.4065 0.3978 0.3957 -8.69%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.06 1.02 1.00 0.98 1.16 1.10 1.12 -
P/RPS 0.63 0.62 0.61 0.60 0.67 0.64 0.63 0.00%
P/EPS -10.07 17.66 13.12 11.12 17.07 46.34 -1,131.31 -95.71%
EY -9.93 5.66 7.62 8.99 5.86 2.16 -0.09 2207.00%
DY 0.00 0.00 0.00 10.20 8.62 9.09 8.93 -
P/NAPS 1.06 0.89 0.88 0.86 0.98 0.95 0.99 4.66%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 24/02/10 18/11/09 -
Price 0.75 1.00 0.92 0.96 1.01 1.16 1.10 -
P/RPS 0.45 0.60 0.56 0.59 0.58 0.67 0.62 -19.25%
P/EPS -7.13 17.31 12.07 10.89 14.87 48.87 -1,111.11 -96.55%
EY -14.03 5.78 8.29 9.18 6.73 2.05 -0.09 2805.44%
DY 0.00 0.00 0.00 10.42 9.90 8.62 9.09 -
P/NAPS 0.75 0.88 0.81 0.84 0.85 1.00 0.97 -15.77%

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