[OMESTI] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -52.56%
YoY- 85.18%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 295,792 294,927 280,858 292,568 239,220 311,356 292,426 0.76%
PBT -11,352 -8,138 4,260 4,768 13,136 -21,671 5,876 -
Tax -4,352 -4,953 -5,509 -7,024 -9,112 -5,110 -3,462 16.49%
NP -15,704 -13,091 -1,249 -2,256 4,024 -26,781 2,413 -
-
NP to SH -16,320 -10,953 10,949 15,170 31,980 -19,568 7,728 -
-
Tax Rate - - 129.32% 147.32% 69.37% - 58.92% -
Total Cost 311,496 308,018 282,107 294,824 235,196 338,137 290,013 4.88%
-
Net Worth 174,750 178,633 194,672 193,919 194,371 186,574 212,018 -12.10%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 174,750 178,633 194,672 193,919 194,371 186,574 212,018 -12.10%
NOSH 186,301 185,747 185,791 185,906 185,930 185,830 185,769 0.19%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -5.31% -4.44% -0.44% -0.77% 1.68% -8.60% 0.83% -
ROE -9.34% -6.13% 5.62% 7.82% 16.45% -10.49% 3.64% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 158.77 158.78 151.17 157.37 128.66 167.55 157.41 0.57%
EPS -8.76 -5.89 5.89 8.16 17.20 -10.53 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.938 0.9617 1.0478 1.0431 1.0454 1.004 1.1413 -12.26%
Adjusted Per Share Value based on latest NOSH - 186,363
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.78 54.62 52.01 54.18 44.30 57.66 54.15 0.77%
EPS -3.02 -2.03 2.03 2.81 5.92 -3.62 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3236 0.3308 0.3605 0.3591 0.3599 0.3455 0.3926 -12.10%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.94 0.85 0.86 0.76 0.74 1.06 1.02 -
P/RPS 0.59 0.54 0.57 0.48 0.58 0.63 0.65 -6.25%
P/EPS -10.73 -14.41 14.59 9.31 4.30 -10.07 24.52 -
EY -9.32 -6.94 6.85 10.74 23.24 -9.93 4.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.82 0.73 0.71 1.06 0.89 8.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 23/02/12 25/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.83 0.82 0.82 0.88 0.75 0.75 1.00 -
P/RPS 0.52 0.52 0.54 0.56 0.58 0.45 0.64 -12.93%
P/EPS -9.47 -13.91 13.91 10.78 4.36 -7.12 24.04 -
EY -10.55 -7.19 7.19 9.27 22.93 -14.04 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.78 0.84 0.72 0.75 0.88 0.00%

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