[OMESTI] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 55.17%
YoY- -1478.1%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 248,680 286,107 280,806 295,802 278,336 144,978 113,594 68.84%
PBT -6,600 -4,990 -2,322 -19,620 -50,888 -2,384 1,700 -
Tax -3,392 -3,881 -5,253 -3,546 -2,456 -247 -1,293 90.54%
NP -9,992 -8,871 -7,576 -23,166 -53,344 -2,631 406 -
-
NP to SH -10,764 -11,322 -9,036 -24,208 -53,996 -1,961 302 -
-
Tax Rate - - - - - - 76.06% -
Total Cost 258,672 294,978 288,382 318,968 331,680 147,609 113,188 73.76%
-
Net Worth 199,060 185,118 204,949 199,479 197,917 168,466 165,457 13.15%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 199,060 185,118 204,949 199,479 197,917 168,466 165,457 13.15%
NOSH 184,315 169,584 169,002 169,050 169,160 134,246 126,110 28.87%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4.02% -3.10% -2.70% -7.83% -19.17% -1.81% 0.36% -
ROE -5.41% -6.12% -4.41% -12.14% -27.28% -1.16% 0.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 134.92 168.71 166.16 174.98 164.54 107.99 90.08 31.00%
EPS -5.84 -6.67 -5.35 -14.32 -31.92 -1.45 0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.0916 1.2127 1.18 1.17 1.2549 1.312 -12.19%
Adjusted Per Share Value based on latest NOSH - 170,121
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.05 52.98 52.00 54.78 51.54 26.85 21.04 68.81%
EPS -1.99 -2.10 -1.67 -4.48 -10.00 -0.36 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3686 0.3428 0.3795 0.3694 0.3665 0.312 0.3064 13.15%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.69 0.62 0.70 0.73 0.75 0.72 0.76 -
P/RPS 0.51 0.37 0.42 0.42 0.46 0.67 0.84 -28.36%
P/EPS -11.82 -9.29 -13.09 -5.10 -2.35 -49.29 316.67 -
EY -8.46 -10.77 -7.64 -19.62 -42.56 -2.03 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.58 0.62 0.64 0.57 0.58 6.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 26/02/07 27/11/06 29/08/06 15/06/06 28/02/06 -
Price 0.64 0.72 0.68 0.68 0.74 0.79 0.82 -
P/RPS 0.47 0.43 0.41 0.39 0.45 0.73 0.91 -35.70%
P/EPS -10.96 -10.78 -12.72 -4.75 -2.32 -54.08 341.67 -
EY -9.13 -9.27 -7.86 -21.06 -43.14 -1.85 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.56 0.58 0.63 0.63 0.63 -4.29%

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