[OMESTI] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 263.43%
YoY- 22.83%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 376,148 277,248 295,792 239,220 261,536 338,736 408,084 -1.34%
PBT 6,440 3,532 -11,352 13,136 23,064 19,312 30,504 -22.82%
Tax -3,732 -3,280 -4,352 -9,112 -2,240 -7,604 -9,604 -14.56%
NP 2,708 252 -15,704 4,024 20,824 11,708 20,900 -28.85%
-
NP to SH 4,344 2,180 -16,320 31,980 26,036 10,932 18,484 -21.43%
-
Tax Rate 57.95% 92.87% - 69.37% 9.71% 39.37% 31.48% -
Total Cost 373,440 276,996 311,496 235,196 240,712 327,028 387,184 -0.60%
-
Net Worth 258,778 155,077 174,750 194,371 212,658 210,589 203,618 4.07%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 258,778 155,077 174,750 194,371 212,658 210,589 203,618 4.07%
NOSH 387,857 247,727 186,301 185,930 185,971 185,918 184,103 13.21%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.72% 0.09% -5.31% 1.68% 7.96% 3.46% 5.12% -
ROE 1.68% 1.41% -9.34% 16.45% 12.24% 5.19% 9.08% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 96.98 111.92 158.77 128.66 140.63 182.20 221.66 -12.86%
EPS 1.12 0.88 -8.76 17.20 14.00 5.88 10.04 -30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6672 0.626 0.938 1.0454 1.1435 1.1327 1.106 -8.07%
Adjusted Per Share Value based on latest NOSH - 185,930
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 69.57 51.28 54.71 44.24 48.37 62.65 75.48 -1.34%
EPS 0.80 0.40 -3.02 5.91 4.82 2.02 3.42 -21.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4786 0.2868 0.3232 0.3595 0.3933 0.3895 0.3766 4.07%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.735 0.47 0.94 0.74 0.98 0.88 0.77 -
P/RPS 0.76 0.42 0.59 0.58 0.70 0.48 0.35 13.78%
P/EPS 65.63 53.41 -10.73 4.30 7.00 14.97 7.67 42.99%
EY 1.52 1.87 -9.32 23.24 14.29 6.68 13.04 -30.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.75 1.00 0.71 0.86 0.78 0.70 7.82%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 19/08/14 27/08/13 28/08/12 25/08/11 26/08/10 27/08/09 21/08/08 -
Price 0.71 0.67 0.83 0.75 0.96 1.22 0.72 -
P/RPS 0.73 0.60 0.52 0.58 0.68 0.67 0.32 14.72%
P/EPS 63.39 76.14 -9.47 4.36 6.86 20.75 7.17 43.77%
EY 1.58 1.31 -10.55 22.93 14.58 4.82 13.94 -30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.07 0.88 0.72 0.84 1.08 0.65 8.48%

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