[OMESTI] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ--%
YoY- 154.06%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 121,962 97,865 51,019 21,185 0 2,886 3,689 923.55%
PBT 11,218 12,233 8,481 5,609 0 -6,600 -8,468 -
Tax -3,139 -2,987 -1,677 -816 0 6,600 8,468 -
NP 8,079 9,246 6,804 4,793 0 0 0 -
-
NP to SH 8,079 9,246 6,804 4,793 0 -6,600 -8,468 -
-
Tax Rate 27.98% 24.42% 19.77% 14.55% - - - -
Total Cost 113,883 88,619 44,215 16,392 0 2,886 3,689 877.95%
-
Net Worth 56,238 58,190 56,151 69,719 0 -91,107 -97,646 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 2,167 - - - - - -
Div Payout % - 23.45% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 56,238 58,190 56,151 69,719 0 -91,107 -97,646 -
NOSH 130,786 130,588 130,584 129,110 35,575 35,575 38,733 124.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.62% 9.45% 13.34% 22.62% 0.00% 0.00% 0.00% -
ROE 14.37% 15.89% 12.12% 6.87% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 93.25 74.94 39.07 16.41 0.00 8.11 9.52 355.89%
EPS 6.18 7.08 5.21 3.71 0.00 -18.55 -21.86 -
DPS 0.00 1.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.4456 0.43 0.54 0.00 -2.561 -2.521 -
Adjusted Per Share Value based on latest NOSH - 129,110
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.56 18.10 9.44 3.92 0.00 0.53 0.68 925.92%
EPS 1.49 1.71 1.26 0.89 0.00 -1.22 -1.57 -
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.104 0.1076 0.1039 0.1289 0.00 -0.1685 -0.1806 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.71 0.80 1.29 1.91 0.00 0.00 0.00 -
P/RPS 0.76 1.07 3.30 11.64 0.00 0.00 0.00 -
P/EPS 11.49 11.30 24.76 51.45 0.00 0.00 0.00 -
EY 8.70 8.85 4.04 1.94 0.00 0.00 0.00 -
DY 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.80 3.00 3.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 - - - - 30/11/01 30/08/01 -
Price 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.98 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 8.35 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -

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