[OMESTI] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -53.11%
YoY- -78.53%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 298,876 292,568 288,050 317,214 407,370 312,550 295,802 0.17%
PBT -932 4,768 6,374 12,432 39,808 9,954 -19,620 -39.79%
Tax -4,088 -7,024 -2,816 -5,498 -11,654 -5,576 -3,546 2.39%
NP -5,020 -2,256 3,558 6,934 28,154 4,378 -23,166 -22.48%
-
NP to SH -5,194 15,170 8,192 5,126 23,876 2,082 -24,208 -22.60%
-
Tax Rate - 147.32% 44.18% 44.22% 29.28% 56.02% - -
Total Cost 303,896 294,824 284,492 310,280 379,216 308,172 318,968 -0.80%
-
Net Worth 175,705 193,919 211,241 210,370 210,439 200,255 199,479 -2.09%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 37,144 - - - -
Div Payout % - - - 724.64% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 175,705 193,919 211,241 210,370 210,439 200,255 199,479 -2.09%
NOSH 185,500 185,906 186,181 185,724 183,661 182,631 169,050 1.55%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -1.68% -0.77% 1.24% 2.19% 6.91% 1.40% -7.83% -
ROE -2.96% 7.82% 3.88% 2.44% 11.35% 1.04% -12.14% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 161.12 157.37 154.71 170.80 221.80 171.14 174.98 -1.36%
EPS -2.80 8.16 4.40 2.76 13.00 1.14 -14.32 -23.79%
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 0.9472 1.0431 1.1346 1.1327 1.1458 1.0965 1.18 -3.59%
Adjusted Per Share Value based on latest NOSH - 188,888
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 55.28 54.11 53.28 58.67 75.34 57.81 54.71 0.17%
EPS -0.96 2.81 1.52 0.95 4.42 0.39 -4.48 -22.62%
DPS 0.00 0.00 0.00 6.87 0.00 0.00 0.00 -
NAPS 0.325 0.3587 0.3907 0.3891 0.3892 0.3704 0.3689 -2.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.80 0.76 1.00 1.12 0.77 0.63 0.73 -
P/RPS 0.50 0.48 0.65 0.66 0.35 0.37 0.42 2.94%
P/EPS -28.57 9.31 22.73 40.58 5.92 55.26 -5.10 33.23%
EY -3.50 10.74 4.40 2.46 16.88 1.81 -19.62 -24.95%
DY 0.00 0.00 0.00 17.86 0.00 0.00 0.00 -
P/NAPS 0.84 0.73 0.88 0.99 0.67 0.57 0.62 5.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 25/11/11 30/11/10 18/11/09 28/11/08 28/11/07 27/11/06 -
Price 0.69 0.88 0.92 1.10 0.80 0.66 0.68 -
P/RPS 0.43 0.56 0.59 0.64 0.36 0.39 0.39 1.63%
P/EPS -24.64 10.78 20.91 39.86 6.15 57.89 -4.75 31.53%
EY -4.06 9.27 4.78 2.51 16.25 1.73 -21.06 -23.97%
DY 0.00 0.00 0.00 18.18 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.81 0.97 0.70 0.60 0.58 3.90%

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