[OMESTI] YoY Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 62.67%
YoY- -3085.47%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 308,550 386,794 299,046 280,806 113,594 138,729 130,281 15.43%
PBT 15,386 26,821 13,558 -2,322 1,700 -149 5,165 19.93%
Tax -3,908 -7,313 -6,282 -5,253 -1,293 -21 -1,933 12.43%
NP 11,478 19,508 7,276 -7,576 406 -170 3,232 23.49%
-
NP to SH 10,161 16,526 4,234 -9,036 302 -170 3,232 21.01%
-
Tax Rate 25.40% 27.27% 46.33% - 76.06% - 37.42% -
Total Cost 297,072 367,286 291,770 288,382 113,188 138,899 127,049 15.19%
-
Net Worth 215,005 211,800 203,631 204,949 165,457 63,244 60,272 23.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 24,783 - - - - - - -
Div Payout % 243.90% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 215,005 211,800 203,631 204,949 165,457 63,244 60,272 23.58%
NOSH 185,878 183,902 183,583 169,002 126,110 127,999 131,027 5.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.72% 5.04% 2.43% -2.70% 0.36% -0.12% 2.48% -
ROE 4.73% 7.80% 2.08% -4.41% 0.18% -0.27% 5.36% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 166.00 210.33 162.89 166.16 90.08 108.38 99.43 8.90%
EPS 5.47 8.99 2.31 -5.35 0.24 -0.13 2.47 14.15%
DPS 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1567 1.1517 1.1092 1.2127 1.312 0.4941 0.46 16.59%
Adjusted Per Share Value based on latest NOSH - 169,111
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 57.07 71.54 55.31 51.94 21.01 25.66 24.10 15.43%
EPS 1.88 3.06 0.78 -1.67 0.06 -0.03 0.60 20.94%
DPS 4.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3977 0.3917 0.3766 0.3791 0.306 0.117 0.1115 23.58%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.10 0.75 0.64 0.70 0.76 0.55 1.15 -
P/RPS 0.66 0.36 0.39 0.42 0.84 0.51 1.16 -8.96%
P/EPS 20.12 8.35 27.75 -13.09 316.67 -412.50 46.62 -13.05%
EY 4.97 11.98 3.60 -7.64 0.32 -0.24 2.14 15.06%
DY 12.12 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.58 0.58 0.58 1.11 2.50 -14.88%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 28/02/08 26/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.16 0.80 0.76 0.68 0.82 0.49 1.09 -
P/RPS 0.70 0.38 0.47 0.41 0.91 0.45 1.10 -7.24%
P/EPS 21.22 8.90 32.95 -12.72 341.67 -367.50 44.19 -11.49%
EY 4.71 11.23 3.04 -7.86 0.29 -0.27 2.26 13.00%
DY 11.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.69 0.69 0.56 0.63 0.99 2.37 -13.38%

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