[OMESTI] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 88.81%
YoY- -53.21%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 151,858 137,146 147,100 140,855 140,254 153,792 144,701 3.26%
PBT 7,379 7,273 9,764 7,273 5,521 8,193 8,994 -12.32%
Tax -1,859 -1,556 -2,875 -3,493 -3,519 -4,661 -4,248 -42.27%
NP 5,520 5,717 6,889 3,780 2,002 3,532 4,746 10.56%
-
NP to SH 5,520 5,717 6,889 3,780 2,002 3,532 4,746 10.56%
-
Tax Rate 25.19% 21.39% 29.44% 48.03% 63.74% 56.89% 47.23% -
Total Cost 146,338 131,429 140,211 137,075 138,252 150,260 139,955 3.00%
-
Net Worth 64,281 63,336 63,986 61,399 58,929 58,795 57,754 7.37%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 882 882 - - - - -
Div Payout % - 15.43% 12.81% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 64,281 63,336 63,986 61,399 58,929 58,795 57,754 7.37%
NOSH 129,365 129,310 130,584 133,478 129,743 130,655 131,261 -0.96%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.63% 4.17% 4.68% 2.68% 1.43% 2.30% 3.28% -
ROE 8.59% 9.03% 10.77% 6.16% 3.40% 6.01% 8.22% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 117.39 106.06 112.65 105.53 108.10 117.71 110.24 4.26%
EPS 4.27 4.42 5.28 2.83 1.54 2.70 3.62 11.60%
DPS 0.00 0.68 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.4969 0.4898 0.49 0.46 0.4542 0.45 0.44 8.42%
Adjusted Per Share Value based on latest NOSH - 133,478
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 28.09 25.37 27.21 26.05 25.94 28.44 26.76 3.27%
EPS 1.02 1.06 1.27 0.70 0.37 0.65 0.88 10.31%
DPS 0.00 0.16 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1171 0.1183 0.1136 0.109 0.1087 0.1068 7.39%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.81 0.93 1.15 1.15 1.42 0.69 -
P/RPS 0.59 0.76 0.83 1.09 1.06 1.21 0.63 -4.26%
P/EPS 16.17 18.32 17.63 40.61 74.53 52.53 19.08 -10.41%
EY 6.18 5.46 5.67 2.46 1.34 1.90 5.24 11.59%
DY 0.00 0.84 0.73 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.65 1.90 2.50 2.53 3.16 1.57 -7.77%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 27/02/04 21/11/03 28/08/03 28/05/03 -
Price 0.60 0.69 0.82 1.09 1.15 1.28 1.10 -
P/RPS 0.51 0.65 0.73 1.03 1.06 1.09 1.00 -36.08%
P/EPS 14.06 15.61 15.54 38.49 74.53 47.35 30.42 -40.13%
EY 7.11 6.41 6.43 2.60 1.34 2.11 3.29 66.91%
DY 0.00 0.99 0.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.41 1.67 2.37 2.53 2.84 2.50 -38.27%

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