[OMESTI] YoY TTM 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- -102.56%
YoY- -102.09%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 298,081 313,615 306,799 334,388 395,089 294,481 242,319 3.50%
PBT -10,988 -22,474 13,189 1,929 19,311 9,797 -11,692 -1.02%
Tax -3,485 -7,214 -1,142 -1,372 -7,443 -4,896 -1,675 12.97%
NP -14,473 -29,688 12,047 557 11,868 4,901 -13,367 1.33%
-
NP to SH -21,135 -16,079 14,149 -187 8,927 1,823 -13,298 8.02%
-
Tax Rate - - 8.66% 71.12% 38.54% 49.97% - -
Total Cost 312,554 343,303 294,752 333,831 383,221 289,580 255,686 3.40%
-
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 -4.86% -9.47% 3.93% 0.17% 3.00% 1.66% -5.52% -
ROE -12.04% -8.27% 6.72% -0.09% 4.24% 0.90% -6.62% -
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 160.80 168.28 165.29 177.03 214.90 160.18 142.44 2.03%
EPS -11.40 -8.63 7.62 -0.10 4.86 0.99 -7.82 6.47%
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 55.13 58.00 56.74 61.85 73.07 54.47 44.82 3.50%
EPS -3.91 -2.97 2.62 -0.03 1.65 0.34 -2.46 8.02%
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 0.50 0.45 0.61 0.63 0.36 0.39 0.51 -0.32%
P/EPS -7.02 -8.81 13.12 -1,131.31 15.86 63.53 -9.34 -4.64%
EY -14.25 -11.35 7.62 -0.09 6.31 1.57 -10.71 4.87%
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 0.43 0.52 0.56 0.62 0.37 0.41 0.48 -1.81%
P/EPS -6.05 -10.20 12.07 -1,111.11 16.48 66.56 -8.70 -5.86%
EY -16.52 -9.80 8.29 -0.09 6.07 1.50 -11.50 6.21%
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