[OMESTI] QoQ TTM Result on 30-Jun-2012 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -110.24%
YoY- -27.35%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 338,633 313,248 298,081 309,070 294,927 302,680 313,615 5.24%
PBT -32,179 -9,385 -10,988 -14,260 -8,138 -22,883 -22,474 27.00%
Tax -4,657 -4,241 -3,485 -3,763 -4,953 -6,645 -7,214 -25.28%
NP -36,836 -13,626 -14,473 -18,023 -13,091 -29,528 -29,688 15.45%
-
NP to SH -40,155 -21,695 -21,135 -23,028 -10,953 -17,152 -16,079 83.96%
-
Tax Rate - - - - - - - -
Total Cost 375,469 326,874 312,554 327,093 308,018 332,208 343,303 6.14%
-
Net Worth 139,980 159,342 175,587 174,750 178,599 193,226 194,395 -19.64%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 139,980 159,342 175,587 174,750 178,599 193,226 194,395 -19.64%
NOSH 185,896 167,500 185,374 186,301 185,944 184,411 186,363 -0.16%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -10.88% -4.35% -4.86% -5.83% -4.44% -9.76% -9.47% -
ROE -28.69% -13.62% -12.04% -13.18% -6.13% -8.88% -8.27% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 182.16 187.01 160.80 165.90 158.61 164.13 168.28 5.42%
EPS -21.60 -12.95 -11.40 -12.36 -5.89 -9.30 -8.63 84.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.753 0.9513 0.9472 0.938 0.9605 1.0478 1.0431 -19.51%
Adjusted Per Share Value based on latest NOSH - 186,301
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 62.63 57.94 55.13 57.16 54.55 55.98 58.00 5.24%
EPS -7.43 -4.01 -3.91 -4.26 -2.03 -3.17 -2.97 84.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2589 0.2947 0.3248 0.3232 0.3303 0.3574 0.3595 -19.63%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.655 0.70 0.80 0.94 0.85 0.86 0.76 -
P/RPS 0.36 0.37 0.50 0.57 0.54 0.52 0.45 -13.81%
P/EPS -3.03 -5.40 -7.02 -7.60 -14.43 -9.25 -8.81 -50.87%
EY -32.98 -18.50 -14.25 -13.15 -6.93 -10.82 -11.35 103.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.74 0.84 1.00 0.88 0.82 0.73 12.39%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 22/02/13 23/11/12 28/08/12 28/05/12 23/02/12 25/11/11 -
Price 0.52 0.69 0.69 0.83 0.82 0.82 0.88 -
P/RPS 0.29 0.37 0.43 0.50 0.52 0.50 0.52 -32.22%
P/EPS -2.41 -5.33 -6.05 -6.71 -13.92 -8.82 -10.20 -61.74%
EY -41.54 -18.77 -16.52 -14.89 -7.18 -11.34 -9.80 161.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.73 0.88 0.85 0.78 0.84 -12.28%

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