[OMESTI] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -67.6%
YoY- -90.82%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 190,536 144,978 115,458 107,878 129,364 134,309 153,436 15.57%
PBT -14,562 -2,384 3,882 1,242 2,371 2,495 5,780 -
Tax -765 -247 -1,735 -815 -922 -781 -1,442 -34.54%
NP -15,327 -2,631 2,147 427 1,449 1,714 4,338 -
-
NP to SH -14,936 -1,961 2,069 507 1,565 1,714 4,338 -
-
Tax Rate - - 44.69% 65.62% 38.89% 31.30% 24.95% -
Total Cost 205,863 147,609 113,311 107,451 127,915 132,595 149,098 24.06%
-
Net Worth 197,917 167,345 169,367 64,062 65,997 66,390 63,783 113.18%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 197,917 167,345 169,367 64,062 65,997 66,390 63,783 113.18%
NOSH 169,160 133,353 129,090 127,894 130,999 130,638 129,090 19.80%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -8.04% -1.81% 1.86% 0.40% 1.12% 1.28% 2.83% -
ROE -7.55% -1.17% 1.22% 0.79% 2.37% 2.58% 6.80% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 112.64 108.72 89.44 84.35 98.75 102.81 118.86 -3.52%
EPS -8.83 -1.47 1.60 0.40 1.19 1.31 3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.2549 1.312 0.5009 0.5038 0.5082 0.4941 77.93%
Adjusted Per Share Value based on latest NOSH - 127,894
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.24 26.81 21.35 19.95 23.93 24.84 28.38 15.57%
EPS -2.76 -0.36 0.38 0.09 0.29 0.32 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3661 0.3095 0.3133 0.1185 0.1221 0.1228 0.118 113.16%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.75 0.72 0.76 0.56 0.56 0.48 0.55 -
P/RPS 0.67 0.66 0.85 0.66 0.57 0.47 0.46 28.58%
P/EPS -8.49 -48.96 47.42 141.26 46.88 36.58 16.37 -
EY -11.77 -2.04 2.11 0.71 2.13 2.73 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.58 1.12 1.11 0.94 1.11 -30.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 15/06/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.74 0.79 0.82 0.57 0.57 0.50 0.49 -
P/RPS 0.66 0.73 0.92 0.68 0.58 0.49 0.41 37.47%
P/EPS -8.38 -53.72 51.16 143.79 47.71 38.11 14.58 -
EY -11.93 -1.86 1.95 0.70 2.10 2.62 6.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.63 1.14 1.13 0.98 0.99 -26.07%

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