[OMESTI] YoY TTM 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- 308.09%
YoY- -52.31%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 413,490 299,787 270,387 115,458 153,436 140,855 121,962 22.54%
PBT 14,331 6,921 -5,401 3,882 5,780 7,273 11,218 4.16%
Tax -5,177 -4,653 -3,217 -1,735 -1,442 -3,493 -3,139 8.68%
NP 9,154 2,268 -8,618 2,147 4,338 3,780 8,079 2.10%
-
NP to SH 7,249 -1,369 -8,965 2,069 4,338 3,780 8,079 -1.78%
-
Tax Rate 36.12% 67.23% - 44.69% 24.95% 48.03% 27.98% -
Total Cost 404,336 297,519 279,005 113,311 149,098 137,075 113,883 23.48%
-
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 2.21% 0.76% -3.19% 1.86% 2.83% 2.68% 6.62% -
ROE 3.44% -0.67% -4.37% 1.22% 6.80% 6.16% 14.37% -
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 226.20 162.81 159.89 89.44 118.86 105.53 93.25 15.89%
EPS 3.97 -0.74 -5.30 1.60 3.36 2.83 6.18 -7.10%
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 76.48 55.45 50.01 21.35 28.38 26.05 22.56 22.54%
EPS 1.34 -0.25 -1.66 0.38 0.80 0.70 1.49 -1.75%
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 0.33 0.39 0.44 0.85 0.46 1.09 0.76 -12.96%
P/EPS 18.91 -86.08 -13.20 47.42 16.37 40.61 11.49 8.64%
EY 5.29 -1.16 -7.57 2.11 6.11 2.46 8.70 -7.95%
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 0.35 0.47 0.43 0.92 0.41 1.03 0.79 -12.67%
P/EPS 20.17 -102.22 -12.83 51.16 14.58 38.49 11.98 9.06%
EY 4.96 -0.98 -7.80 1.95 6.86 2.60 8.35 -8.30%
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