[OMESTI] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 18.98%
YoY- -40.86%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 295,792 239,220 261,536 338,736 408,084 248,680 278,336 1.01%
PBT -11,352 13,136 23,064 19,312 30,504 -6,600 -50,888 -22.10%
Tax -4,352 -9,112 -2,240 -7,604 -9,604 -3,392 -2,456 9.99%
NP -15,704 4,024 20,824 11,708 20,900 -9,992 -53,344 -18.42%
-
NP to SH -16,320 31,980 26,036 10,932 18,484 -10,764 -53,996 -18.06%
-
Tax Rate - 69.37% 9.71% 39.37% 31.48% - - -
Total Cost 311,496 235,196 240,712 327,028 387,184 258,672 331,680 -1.04%
-
Net Worth 174,750 194,371 212,658 210,589 203,618 199,060 197,917 -2.05%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 174,750 194,371 212,658 210,589 203,618 199,060 197,917 -2.05%
NOSH 186,301 185,930 185,971 185,918 184,103 184,315 169,160 1.62%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -5.31% 1.68% 7.96% 3.46% 5.12% -4.02% -19.17% -
ROE -9.34% 16.45% 12.24% 5.19% 9.08% -5.41% -27.28% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 158.77 128.66 140.63 182.20 221.66 134.92 164.54 -0.59%
EPS -8.76 17.20 14.00 5.88 10.04 -5.84 -31.92 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.938 1.0454 1.1435 1.1327 1.106 1.08 1.17 -3.61%
Adjusted Per Share Value based on latest NOSH - 185,918
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.71 44.24 48.37 62.65 75.48 45.99 51.48 1.01%
EPS -3.02 5.91 4.82 2.02 3.42 -1.99 -9.99 -18.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3232 0.3595 0.3933 0.3895 0.3766 0.3682 0.3661 -2.05%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.94 0.74 0.98 0.88 0.77 0.69 0.75 -
P/RPS 0.59 0.58 0.70 0.48 0.35 0.51 0.46 4.23%
P/EPS -10.73 4.30 7.00 14.97 7.67 -11.82 -2.35 28.77%
EY -9.32 23.24 14.29 6.68 13.04 -8.46 -42.56 -22.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.71 0.86 0.78 0.70 0.64 0.64 7.71%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 25/08/11 26/08/10 27/08/09 21/08/08 29/08/07 29/08/06 -
Price 0.83 0.75 0.96 1.22 0.72 0.64 0.74 -
P/RPS 0.52 0.58 0.68 0.67 0.32 0.47 0.45 2.43%
P/EPS -9.47 4.36 6.86 20.75 7.17 -10.96 -2.32 26.39%
EY -10.55 22.93 14.58 4.82 13.94 -9.13 -43.14 -20.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.72 0.84 1.08 0.65 0.59 0.63 5.72%

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