[OMESTI] YoY Cumulative 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- -6.22%
YoY- -78.53%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 149,438 146,284 144,025 158,607 203,685 156,275 147,901 0.17%
PBT -466 2,384 3,187 6,216 19,904 4,977 -9,810 -39.79%
Tax -2,044 -3,512 -1,408 -2,749 -5,827 -2,788 -1,773 2.39%
NP -2,510 -1,128 1,779 3,467 14,077 2,189 -11,583 -22.48%
-
NP to SH -2,597 7,585 4,096 2,563 11,938 1,041 -12,104 -22.60%
-
Tax Rate - 147.32% 44.18% 44.22% 29.28% 56.02% - -
Total Cost 151,948 147,412 142,246 155,140 189,608 154,086 159,484 -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 - - - 18,572 - - - -
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 -1.48% 3.91% 1.94% 1.22% 5.67% 0.52% -6.07% -
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 80.56 78.69 77.36 85.40 110.90 85.57 87.49 -1.36%
EPS -1.40 4.08 2.20 1.38 6.50 0.57 -7.16 -23.79%
DPS 0.00 0.00 0.00 10.00 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 27.64 27.06 26.64 29.34 37.67 28.90 27.35 0.17%
EPS -0.48 1.40 0.76 0.47 2.21 0.19 -2.24 -22.62%
DPS 0.00 0.00 0.00 3.44 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 0.99 0.97 1.29 1.31 0.69 0.74 0.83 2.97%
P/EPS -57.14 18.63 45.45 81.16 11.85 110.53 -10.20 33.23%
EY -1.75 5.37 2.20 1.23 8.44 0.90 -9.81 -24.95%
DY 0.00 0.00 0.00 8.93 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 0.86 1.12 1.19 1.29 0.72 0.77 0.78 1.63%
P/EPS -49.29 21.57 41.82 79.71 12.31 115.79 -9.50 31.54%
EY -2.03 4.64 2.39 1.25 8.13 0.86 -10.53 -23.97%
DY 0.00 0.00 0.00 9.09 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