[OMESTI] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 3.83%
YoY- 290.27%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 210,644 219,320 231,413 290,096 224,285 210,605 85,196 16.27%
PBT 3,195 4,407 11,540 20,116 10,169 -1,742 1,275 16.53%
Tax -4,132 -2,597 -2,931 -5,485 -4,712 -3,940 -970 27.30%
NP -937 1,810 8,609 14,631 5,457 -5,682 305 -
-
NP to SH 8,212 5,796 7,621 12,395 3,176 -6,777 227 81.81%
-
Tax Rate 129.33% 58.93% 25.40% 27.27% 46.34% - 76.08% -
Total Cost 211,581 217,510 222,804 275,465 218,828 216,287 84,891 16.43%
-
Net Worth 194,672 212,018 215,005 211,800 203,631 204,949 165,457 2.74%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 18,587 - - - - -
Div Payout % - - 243.90% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 194,672 212,018 215,005 211,800 203,631 204,949 165,457 2.74%
NOSH 185,791 185,769 185,878 183,902 183,583 169,002 126,111 6.66%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -0.44% 0.83% 3.72% 5.04% 2.43% -2.70% 0.36% -
ROE 4.22% 2.73% 3.54% 5.85% 1.56% -3.31% 0.14% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 113.38 118.06 124.50 157.74 122.17 124.62 67.56 9.00%
EPS 4.42 3.12 4.10 6.74 1.73 -4.01 0.18 70.44%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.0478 1.1413 1.1567 1.1517 1.1092 1.2127 1.312 -3.67%
Adjusted Per Share Value based on latest NOSH - 182,800
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.96 40.56 42.80 53.65 41.48 38.95 15.76 16.27%
EPS 1.52 1.07 1.41 2.29 0.59 -1.25 0.04 83.30%
DPS 0.00 0.00 3.44 0.00 0.00 0.00 0.00 -
NAPS 0.3601 0.3921 0.3977 0.3917 0.3766 0.3791 0.306 2.74%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.86 1.02 1.10 0.75 0.64 0.70 0.76 -
P/RPS 0.76 0.86 0.88 0.48 0.52 0.56 1.12 -6.25%
P/EPS 19.46 32.69 26.83 11.13 36.99 -17.46 422.22 -40.10%
EY 5.14 3.06 3.73 8.99 2.70 -5.73 0.24 66.60%
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.89 0.95 0.65 0.58 0.58 0.58 5.93%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 25/02/11 24/02/10 25/02/09 28/02/08 26/02/07 28/02/06 -
Price 0.82 1.00 1.16 0.80 0.76 0.68 0.82 -
P/RPS 0.72 0.85 0.93 0.51 0.62 0.55 1.21 -8.28%
P/EPS 18.55 32.05 28.29 11.87 43.93 -16.96 455.56 -41.33%
EY 5.39 3.12 3.53 8.43 2.28 -5.90 0.22 70.38%
DY 0.00 0.00 8.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.88 1.00 0.69 0.69 0.56 0.63 3.62%

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