[OMESTI] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 2.58%
YoY- -130.81%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 299,681 334,619 263,069 228,965 210,644 219,320 231,413 4.40%
PBT -12,334 537 23,155 1,948 3,195 4,407 11,540 -
Tax -3,434 -4,575 -2,956 -3,420 -4,132 -2,597 -2,931 2.67%
NP -15,768 -4,038 20,199 -1,472 -937 1,810 8,609 -
-
NP to SH -12,076 -4,820 19,834 -2,530 8,212 5,796 7,621 -
-
Tax Rate - 851.96% 12.77% 175.56% 129.33% 58.93% 25.40% -
Total Cost 315,449 338,657 242,870 230,437 211,581 217,510 222,804 5.96%
-
Net Worth 267,120 255,809 0 176,969 194,672 212,018 215,005 3.68%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,005 - - - - - 18,587 -30.99%
Div Payout % 0.00% - - - - - 243.90% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 267,120 255,809 0 176,969 194,672 212,018 215,005 3.68%
NOSH 388,157 388,709 325,019 186,029 185,791 185,769 185,878 13.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.26% -1.21% 7.68% -0.64% -0.44% 0.83% 3.72% -
ROE -4.52% -1.88% 0.00% -1.43% 4.22% 2.73% 3.54% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 77.69 86.08 80.94 123.08 113.38 118.06 124.50 -7.55%
EPS -3.11 -1.24 6.10 -1.36 4.42 3.12 4.10 -
DPS 0.52 0.00 0.00 0.00 0.00 0.00 10.00 -38.89%
NAPS 0.6925 0.6581 0.00 0.9513 1.0478 1.1413 1.1567 -8.19%
Adjusted Per Share Value based on latest NOSH - 167,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 55.43 61.89 48.66 42.35 38.96 40.56 42.80 4.40%
EPS -2.23 -0.89 3.67 -0.47 1.52 1.07 1.41 -
DPS 0.37 0.00 0.00 0.00 0.00 0.00 3.44 -31.02%
NAPS 0.4941 0.4731 0.00 0.3273 0.3601 0.3921 0.3977 3.68%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.515 0.545 0.735 0.70 0.86 1.02 1.10 -
P/RPS 0.66 0.63 0.91 0.57 0.76 0.86 0.88 -4.67%
P/EPS -16.45 -43.95 12.04 -51.47 19.46 32.69 26.83 -
EY -6.08 -2.28 8.30 -1.94 5.14 3.06 3.73 -
DY 1.01 0.00 0.00 0.00 0.00 0.00 9.09 -30.65%
P/NAPS 0.74 0.83 0.00 0.74 0.82 0.89 0.95 -4.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 22/02/13 23/02/12 25/02/11 24/02/10 -
Price 0.515 0.51 0.75 0.69 0.82 1.00 1.16 -
P/RPS 0.66 0.59 0.93 0.56 0.72 0.85 0.93 -5.55%
P/EPS -16.45 -41.13 12.29 -50.74 18.55 32.05 28.29 -
EY -6.08 -2.43 8.14 -1.97 5.39 3.12 3.53 -
DY 1.01 0.00 0.00 0.00 0.00 0.00 8.62 -30.03%
P/NAPS 0.74 0.77 0.00 0.73 0.78 0.88 1.00 -4.89%

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