[OMESTI] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 158.67%
YoY- -75.69%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 312,550 295,802 101,120 153,982 144,466 153,360 3,942 107.19%
PBT 9,954 -19,620 -1,004 1,502 6,276 13,242 -5,170 -
Tax -5,576 -3,546 -690 -622 -2,656 -4,334 5,170 -
NP 4,378 -23,166 -1,694 880 3,620 8,908 0 -
-
NP to SH 2,082 -24,208 -1,534 880 3,620 8,908 -5,170 -
-
Tax Rate 56.02% - - 41.41% 42.32% 32.73% - -
Total Cost 308,172 318,968 102,814 153,102 140,846 144,452 3,942 106.71%
-
Net Worth 200,255 199,479 65,116 64,304 59,144 58,032 -94,574 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 3,177 - - -
Div Payout % - - - - 87.77% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 200,255 199,479 65,116 64,304 59,144 58,032 -94,574 -
NOSH 182,631 169,050 130,000 129,411 130,215 130,233 36,928 30.51%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.40% -7.83% -1.68% 0.57% 2.51% 5.81% 0.00% -
ROE 1.04% -12.14% -2.36% 1.37% 6.12% 15.35% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 171.14 174.98 77.78 118.99 110.94 117.76 10.67 58.77%
EPS 1.14 -14.32 -1.18 0.68 2.78 6.84 -14.00 -
DPS 0.00 0.00 0.00 0.00 2.44 0.00 0.00 -
NAPS 1.0965 1.18 0.5009 0.4969 0.4542 0.4456 -2.561 -
Adjusted Per Share Value based on latest NOSH - 129,365
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.81 54.71 18.70 28.48 26.72 28.36 0.73 107.15%
EPS 0.39 -4.48 -0.28 0.16 0.67 1.65 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.59 0.00 0.00 -
NAPS 0.3704 0.3689 0.1204 0.1189 0.1094 0.1073 -0.1749 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.63 0.73 0.56 0.69 1.15 0.80 0.00 -
P/RPS 0.37 0.42 0.72 0.58 1.04 0.68 0.00 -
P/EPS 55.26 -5.10 -47.46 101.47 41.37 11.70 0.00 -
EY 1.81 -19.62 -2.11 0.99 2.42 8.55 0.00 -
DY 0.00 0.00 0.00 0.00 2.12 0.00 0.00 -
P/NAPS 0.57 0.62 1.12 1.39 2.53 1.80 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 29/11/05 30/11/04 21/11/03 29/11/02 30/11/01 -
Price 0.66 0.68 0.57 0.60 1.15 0.75 0.00 -
P/RPS 0.39 0.39 0.73 0.50 1.04 0.64 0.00 -
P/EPS 57.89 -4.75 -48.31 88.24 41.37 10.96 0.00 -
EY 1.73 -21.06 -2.07 1.13 2.42 9.12 0.00 -
DY 0.00 0.00 0.00 0.00 2.12 0.00 0.00 -
P/NAPS 0.60 0.58 1.14 1.21 2.53 1.68 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