[OMESTI] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 26.81%
YoY- -274.32%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 407,370 312,550 295,802 101,120 153,982 144,466 153,360 17.66%
PBT 39,808 9,954 -19,620 -1,004 1,502 6,276 13,242 20.11%
Tax -11,654 -5,576 -3,546 -690 -622 -2,656 -4,334 17.90%
NP 28,154 4,378 -23,166 -1,694 880 3,620 8,908 21.12%
-
NP to SH 23,876 2,082 -24,208 -1,534 880 3,620 8,908 17.84%
-
Tax Rate 29.28% 56.02% - - 41.41% 42.32% 32.73% -
Total Cost 379,216 308,172 318,968 102,814 153,102 140,846 144,452 17.43%
-
Net Worth 210,439 200,255 199,479 65,116 64,304 59,144 58,032 23.92%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 3,177 - -
Div Payout % - - - - - 87.77% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 210,439 200,255 199,479 65,116 64,304 59,144 58,032 23.92%
NOSH 183,661 182,631 169,050 130,000 129,411 130,215 130,233 5.89%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 6.91% 1.40% -7.83% -1.68% 0.57% 2.51% 5.81% -
ROE 11.35% 1.04% -12.14% -2.36% 1.37% 6.12% 15.35% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 221.80 171.14 174.98 77.78 118.99 110.94 117.76 11.11%
EPS 13.00 1.14 -14.32 -1.18 0.68 2.78 6.84 11.28%
DPS 0.00 0.00 0.00 0.00 0.00 2.44 0.00 -
NAPS 1.1458 1.0965 1.18 0.5009 0.4969 0.4542 0.4456 17.03%
Adjusted Per Share Value based on latest NOSH - 127,894
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 75.34 57.81 54.71 18.70 28.48 26.72 28.36 17.66%
EPS 4.42 0.39 -4.48 -0.28 0.16 0.67 1.65 17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.00 -
NAPS 0.3892 0.3704 0.3689 0.1204 0.1189 0.1094 0.1073 23.93%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.77 0.63 0.73 0.56 0.69 1.15 0.80 -
P/RPS 0.35 0.37 0.42 0.72 0.58 1.04 0.68 -10.46%
P/EPS 5.92 55.26 -5.10 -47.46 101.47 41.37 11.70 -10.72%
EY 16.88 1.81 -19.62 -2.11 0.99 2.42 8.55 11.99%
DY 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
P/NAPS 0.67 0.57 0.62 1.12 1.39 2.53 1.80 -15.17%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 27/11/06 29/11/05 30/11/04 21/11/03 29/11/02 -
Price 0.80 0.66 0.68 0.57 0.60 1.15 0.75 -
P/RPS 0.36 0.39 0.39 0.73 0.50 1.04 0.64 -9.13%
P/EPS 6.15 57.89 -4.75 -48.31 88.24 41.37 10.96 -9.17%
EY 16.25 1.73 -21.06 -2.07 1.13 2.42 9.12 10.09%
DY 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
P/NAPS 0.70 0.60 0.58 1.14 1.21 2.53 1.68 -13.56%

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