[OMESTI] QoQ Annualized Quarter Result on 30-Jun-2007 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 4.93%
YoY- 80.07%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 347,679 299,046 312,550 248,680 286,107 280,806 295,802 11.36%
PBT 4,384 13,558 9,954 -6,600 -4,990 -2,322 -19,620 -
Tax -4,404 -6,282 -5,576 -3,392 -3,881 -5,253 -3,546 15.52%
NP -20 7,276 4,378 -9,992 -8,871 -7,576 -23,166 -99.08%
-
NP to SH -1,970 4,234 2,082 -10,764 -11,322 -9,036 -24,208 -81.19%
-
Tax Rate 100.46% 46.33% 56.02% - - - - -
Total Cost 347,699 291,770 308,172 258,672 294,978 288,382 318,968 5.91%
-
Net Worth 199,006 203,631 200,255 199,060 185,118 204,949 199,479 -0.15%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 199,006 203,631 200,255 199,060 185,118 204,949 199,479 -0.15%
NOSH 184,112 183,583 182,631 184,315 169,584 169,002 169,050 5.84%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.01% 2.43% 1.40% -4.02% -3.10% -2.70% -7.83% -
ROE -0.99% 2.08% 1.04% -5.41% -6.12% -4.41% -12.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 188.84 162.89 171.14 134.92 168.71 166.16 174.98 5.20%
EPS -1.07 2.31 1.14 -5.84 -6.67 -5.35 -14.32 -82.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0809 1.1092 1.0965 1.08 1.0916 1.2127 1.18 -5.67%
Adjusted Per Share Value based on latest NOSH - 184,315
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 64.30 55.31 57.81 45.99 52.92 51.94 54.71 11.35%
EPS -0.36 0.78 0.39 -1.99 -2.09 -1.67 -4.48 -81.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3681 0.3766 0.3704 0.3682 0.3424 0.3791 0.3689 -0.14%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.75 0.64 0.63 0.69 0.62 0.70 0.73 -
P/RPS 0.40 0.39 0.37 0.51 0.37 0.42 0.42 -3.19%
P/EPS -70.09 27.75 55.26 -11.82 -9.29 -13.09 -5.10 472.83%
EY -1.43 3.60 1.81 -8.46 -10.77 -7.64 -19.62 -82.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.57 0.64 0.57 0.58 0.62 7.38%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 26/02/07 27/11/06 -
Price 0.76 0.76 0.66 0.64 0.72 0.68 0.68 -
P/RPS 0.40 0.47 0.39 0.47 0.43 0.41 0.39 1.70%
P/EPS -71.03 32.95 57.89 -10.96 -10.78 -12.72 -4.75 505.96%
EY -1.41 3.04 1.73 -9.13 -9.27 -7.86 -21.06 -83.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.60 0.59 0.66 0.56 0.58 13.34%

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