[OMESTI] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 13.55%
YoY- -59.36%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 115,884 147,099 130,281 144,466 155,700 144,701 135,409 -9.86%
PBT -1,680 9,765 5,165 6,276 8,284 9,006 7,473 -
Tax 180 -2,876 -1,933 -2,656 -5,096 -4,359 -3,086 -
NP -1,500 6,889 3,232 3,620 3,188 4,647 4,386 -
-
NP to SH -1,500 6,889 3,232 3,620 3,188 4,647 4,386 -
-
Tax Rate - 29.45% 37.42% 42.32% 61.52% 48.40% 41.30% -
Total Cost 117,384 140,210 127,049 140,846 152,512 140,054 131,022 -7.07%
-
Net Worth 63,336 64,053 60,272 59,144 58,795 57,381 55,916 8.66%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 3,177 - - - -
Div Payout % - - - 87.77% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 63,336 64,053 60,272 59,144 58,795 57,381 55,916 8.66%
NOSH 129,310 130,721 131,027 130,215 130,655 130,412 130,039 -0.37%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.29% 4.68% 2.48% 2.51% 2.05% 3.21% 3.24% -
ROE -2.37% 10.76% 5.36% 6.12% 5.42% 8.10% 7.84% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 89.62 112.53 99.43 110.94 119.17 110.96 104.13 -9.52%
EPS -1.16 5.27 2.47 2.78 2.44 3.57 3.37 -
DPS 0.00 0.00 0.00 2.44 0.00 0.00 0.00 -
NAPS 0.4898 0.49 0.46 0.4542 0.45 0.44 0.43 9.07%
Adjusted Per Share Value based on latest NOSH - 129,743
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.46 27.24 24.13 26.75 28.83 26.80 25.08 -9.87%
EPS -0.28 1.28 0.60 0.67 0.59 0.86 0.81 -
DPS 0.00 0.00 0.00 0.59 0.00 0.00 0.00 -
NAPS 0.1173 0.1186 0.1116 0.1095 0.1089 0.1063 0.1035 8.71%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.81 0.93 1.15 1.15 1.42 0.69 0.71 -
P/RPS 0.90 0.83 1.16 1.04 1.19 0.62 0.68 20.56%
P/EPS -69.83 17.65 46.62 41.37 58.20 19.36 21.05 -
EY -1.43 5.67 2.14 2.42 1.72 5.16 4.75 -
DY 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 1.65 1.90 2.50 2.53 3.16 1.57 1.65 0.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 27/02/04 21/11/03 28/08/03 28/05/03 27/02/03 -
Price 0.69 0.82 1.09 1.15 1.28 1.10 0.74 -
P/RPS 0.77 0.73 1.10 1.04 1.07 0.99 0.71 5.56%
P/EPS -59.48 15.56 44.19 41.37 52.46 30.87 21.94 -
EY -1.68 6.43 2.26 2.42 1.91 3.24 4.56 -
DY 0.00 0.00 0.00 2.12 0.00 0.00 0.00 -
P/NAPS 1.41 1.67 2.37 2.53 2.84 2.50 1.72 -12.41%

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