[OMESTI] YoY 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- -106.22%
YoY- -102.32%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
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 75,490 86,479 78,641 73,923 101,664 94,105 78,317 -0.61%
PBT 2,372 -900 -2,579 1,388 12,278 6,627 2,912 -3.35%
Tax -956 -1,234 -848 -848 -3,426 -1,940 -1,159 -3.15%
NP 1,416 -2,134 -3,427 540 8,852 4,687 1,753 -3.49%
-
NP to SH 1,483 -410 -2,413 -170 7,317 3,732 1,395 1.02%
-
Tax Rate 40.30% - - 61.10% 27.90% 29.27% 39.80% -
Total Cost 74,074 88,613 82,068 73,383 92,812 89,418 76,564 -0.54%
-
Net Worth 175,587 194,395 210,599 213,954 210,648 201,583 200,743 -2.20%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 18,888 - - - -
Div Payout % - - - 0.00% - - - -
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 175,587 194,395 210,599 213,954 210,648 201,583 200,743 -2.20%
NOSH 185,374 186,363 185,615 188,888 183,844 183,842 170,121 1.44%
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 1.88% -2.47% -4.36% 0.73% 8.71% 4.98% 2.24% -
ROE 0.84% -0.21% -1.15% -0.08% 3.47% 1.85% 0.69% -
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 40.72 46.40 42.37 39.14 55.30 51.19 46.04 -2.02%
EPS 0.80 -0.22 -1.30 -0.09 3.98 2.03 0.82 -0.41%
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 13.96 15.99 14.55 13.67 18.80 17.41 14.49 -0.61%
EPS 0.27 -0.08 -0.45 -0.03 1.35 0.69 0.26 0.63%
DPS 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 0.3248 0.3595 0.3895 0.3957 0.3896 0.3728 0.3713 -2.20%
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 1.96 1.64 2.36 2.86 1.39 1.23 1.59 3.54%
P/EPS 100.00 -345.45 -76.92 -1,244.44 19.35 31.03 89.02 1.95%
EY 1.00 -0.29 -1.30 -0.08 5.17 3.22 1.12 -1.86%
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 1.69 1.90 2.17 2.81 1.45 1.29 1.48 2.23%
P/EPS 86.25 -400.00 -70.77 -1,222.22 20.10 32.51 82.93 0.65%
EY 1.16 -0.25 -1.41 -0.08 4.98 3.08 1.21 -0.70%
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