[OMESTI] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 509.05%
YoY- 275.0%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 86,411 68,010 62,704 34,636 27,056 25,478 24,877 23.03%
PBT 212 5,192 8,068 1,777 -863 736 -1,016 -
Tax 342 -1,924 -2,167 -625 295 -122 -148 -
NP 554 3,268 5,901 1,152 -568 614 -1,164 -
-
NP to SH 457 2,136 5,327 994 -568 614 -1,164 -
-
Tax Rate -161.32% 37.06% 26.86% 35.17% - 16.58% - -
Total Cost 85,857 64,742 56,803 33,484 27,624 24,864 26,041 21.97%
-
Net Worth 210,530 204,245 205,081 169,367 63,783 61,399 56,238 24.58%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 210,530 204,245 205,081 169,367 63,783 61,399 56,238 24.58%
NOSH 182,800 184,137 169,111 129,090 129,090 133,478 130,786 5.73%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 0.64% 4.81% 9.41% 3.33% -2.10% 2.41% -4.68% -
ROE 0.22% 1.05% 2.60% 0.59% -0.89% 1.00% -2.07% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 47.27 36.93 37.08 26.83 20.96 19.09 19.02 16.36%
EPS 0.25 1.16 3.15 0.77 -0.44 0.46 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1517 1.1092 1.2127 1.312 0.4941 0.46 0.43 17.82%
Adjusted Per Share Value based on latest NOSH - 129,090
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.98 12.58 11.60 6.41 5.00 4.71 4.60 23.04%
EPS 0.08 0.40 0.99 0.18 -0.11 0.11 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3778 0.3793 0.3133 0.118 0.1136 0.104 24.58%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.75 0.64 0.70 0.76 0.55 1.15 0.71 -
P/RPS 1.59 1.73 1.89 2.83 2.62 6.02 3.73 -13.23%
P/EPS 300.00 55.17 22.22 98.70 -125.00 250.00 -79.78 -
EY 0.33 1.81 4.50 1.01 -0.80 0.40 -1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.58 0.58 1.11 2.50 1.65 -14.36%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 28/02/08 26/02/07 28/02/06 28/02/05 27/02/04 27/02/03 -
Price 0.80 0.76 0.68 0.82 0.49 1.09 0.74 -
P/RPS 1.69 2.06 1.83 3.06 2.34 5.71 3.89 -12.96%
P/EPS 320.00 65.52 21.59 106.49 -111.36 236.96 -83.15 -
EY 0.31 1.53 4.63 0.94 -0.90 0.42 -1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.56 0.63 0.99 2.37 1.72 -14.10%

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