[OMESTI] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 26.81%
YoY- -274.32%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 278,336 144,978 113,594 101,120 96,104 134,309 138,729 59.27%
PBT -50,888 -2,384 1,700 -1,004 -2,176 2,495 -149 4838.47%
Tax -2,456 -247 -1,293 -690 -384 -781 -21 2312.46%
NP -53,344 -2,631 406 -1,694 -2,560 1,714 -170 4566.56%
-
NP to SH -53,996 -1,961 302 -1,534 -2,096 1,714 -170 4604.61%
-
Tax Rate - - 76.06% - - 31.30% - -
Total Cost 331,680 147,609 113,188 102,814 98,664 132,595 138,899 78.93%
-
Net Worth 197,917 168,466 165,457 65,116 65,997 66,492 63,244 114.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 197,917 168,466 165,457 65,116 65,997 66,492 63,244 114.39%
NOSH 169,160 134,246 126,110 130,000 130,999 130,839 127,999 20.48%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -19.17% -1.81% 0.36% -1.68% -2.66% 1.28% -0.12% -
ROE -27.28% -1.16% 0.18% -2.36% -3.18% 2.58% -0.27% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 164.54 107.99 90.08 77.78 73.36 102.65 108.38 32.19%
EPS -31.92 -1.45 0.24 -1.18 -1.60 1.31 -0.13 3860.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.2549 1.312 0.5009 0.5038 0.5082 0.4941 77.93%
Adjusted Per Share Value based on latest NOSH - 127,894
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.54 26.85 21.04 18.73 17.80 24.87 25.69 59.27%
EPS -10.00 -0.36 0.06 -0.28 -0.39 0.32 -0.03 4758.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3665 0.312 0.3064 0.1206 0.1222 0.1231 0.1171 114.41%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.75 0.72 0.76 0.56 0.56 0.48 0.55 -
P/RPS 0.46 0.67 0.84 0.72 0.76 0.47 0.51 -6.66%
P/EPS -2.35 -49.29 316.67 -47.46 -35.00 36.64 -412.50 -96.84%
EY -42.56 -2.03 0.32 -2.11 -2.86 2.73 -0.24 3086.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.58 1.12 1.11 0.94 1.11 -30.79%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 15/06/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.74 0.79 0.82 0.57 0.57 0.50 0.49 -
P/RPS 0.45 0.73 0.91 0.73 0.78 0.49 0.45 0.00%
P/EPS -2.32 -54.08 341.67 -48.31 -35.63 38.17 -367.50 -96.61%
EY -43.14 -1.85 0.29 -2.07 -2.81 2.62 -0.27 2871.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.63 1.14 1.13 0.98 0.99 -26.07%

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