[OMESTI] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 2460.43%
YoY- -39.11%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 313,248 302,680 309,288 320,783 413,490 299,787 270,387 2.48%
PBT -9,385 -22,883 9,085 7,041 14,331 6,921 -5,401 9.63%
Tax -4,241 -6,645 -2,149 -1,896 -5,177 -4,653 -3,217 4.70%
NP -13,626 -29,528 6,936 5,145 9,154 2,268 -8,618 7.92%
-
NP to SH -21,695 -17,152 10,791 4,414 7,249 -1,369 -8,965 15.85%
-
Tax Rate - - 23.65% 26.93% 36.12% 67.23% - -
Total Cost 326,874 332,208 302,352 315,638 404,336 297,519 279,005 2.67%
-
Net Worth 159,342 193,226 213,209 215,095 210,530 204,245 205,081 -4.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 18,888 - - - -
Div Payout % - - - 427.93% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 159,342 193,226 213,209 215,095 210,530 204,245 205,081 -4.11%
NOSH 167,500 184,411 186,813 185,955 182,800 184,137 169,111 -0.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -4.35% -9.76% 2.24% 1.60% 2.21% 0.76% -3.19% -
ROE -13.62% -8.88% 5.06% 2.05% 3.44% -0.67% -4.37% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 187.01 164.13 165.56 172.50 226.20 162.81 159.89 2.64%
EPS -12.95 -9.30 5.78 2.37 3.97 -0.74 -5.30 16.03%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.9513 1.0478 1.1413 1.1567 1.1517 1.1092 1.2127 -3.96%
Adjusted Per Share Value based on latest NOSH - 185,955
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.94 55.98 57.20 59.33 76.48 55.45 50.01 2.48%
EPS -4.01 -3.17 2.00 0.82 1.34 -0.25 -1.66 15.81%
DPS 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
NAPS 0.2947 0.3574 0.3943 0.3978 0.3894 0.3778 0.3793 -4.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.86 1.02 1.10 0.75 0.64 0.70 -
P/RPS 0.37 0.52 0.62 0.64 0.33 0.39 0.44 -2.84%
P/EPS -5.40 -9.25 17.66 46.34 18.91 -86.08 -13.20 -13.82%
EY -18.50 -10.82 5.66 2.16 5.29 -1.16 -7.57 16.04%
DY 0.00 0.00 0.00 9.09 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.89 0.95 0.65 0.58 0.58 4.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 23/02/12 25/02/11 24/02/10 25/02/09 28/02/08 26/02/07 -
Price 0.69 0.82 1.00 1.16 0.80 0.76 0.68 -
P/RPS 0.37 0.50 0.60 0.67 0.35 0.47 0.43 -2.47%
P/EPS -5.33 -8.82 17.31 48.87 20.17 -102.22 -12.83 -13.60%
EY -18.77 -11.34 5.78 2.05 4.96 -0.98 -7.80 15.74%
DY 0.00 0.00 0.00 8.62 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.88 1.00 0.69 0.69 0.56 4.51%

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