[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 153,360 119,336 20,405 0 3,942 2,016 3,776 1078.89%
PBT 13,242 11,488 5,610 0 -5,170 -4,648 -8,750 -
Tax -4,334 -3,444 -820 0 5,170 4,648 8,750 -
NP 8,908 8,044 4,790 0 0 0 0 -
-
NP to SH 8,908 8,044 4,790 0 -5,170 -4,648 -8,750 -
-
Tax Rate 32.73% 29.98% 14.62% - - - - -
Total Cost 144,452 111,292 15,615 0 3,942 2,016 3,776 1032.83%
-
Net Worth 58,032 56,151 69,719 0 -94,574 -97,646 -94,244 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 58,032 56,151 69,719 0 -94,574 -97,646 -94,244 -
NOSH 130,233 130,584 129,110 36,928 36,928 38,733 36,458 133.49%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.81% 6.74% 23.47% 0.00% 0.00% 0.00% 0.00% -
ROE 15.35% 14.33% 6.87% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 117.76 91.39 15.80 0.00 10.67 5.20 10.36 404.79%
EPS 6.84 6.16 3.71 0.00 -14.00 -12.00 -24.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4456 0.43 0.54 0.00 -2.561 -2.521 -2.585 -
Adjusted Per Share Value based on latest NOSH - 35,575
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 28.36 22.07 3.77 0.00 0.73 0.37 0.70 1076.95%
EPS 1.65 1.49 0.89 0.00 -0.96 -0.86 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1073 0.1039 0.1289 0.00 -0.1749 -0.1806 -0.1743 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 0.80 1.29 1.91 0.00 0.00 0.00 0.00 -
P/RPS 0.68 1.41 12.09 0.00 0.00 0.00 0.00 -
P/EPS 11.70 20.94 51.48 0.00 0.00 0.00 0.00 -
EY 8.55 4.78 1.94 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 3.00 3.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 31/05/02 - 30/11/01 30/08/01 07/08/01 -
Price 0.75 1.00 1.35 0.00 0.00 0.00 0.00 -
P/RPS 0.64 1.09 8.54 0.00 0.00 0.00 0.00 -
P/EPS 10.96 16.23 36.39 0.00 0.00 0.00 0.00 -
EY 9.12 6.16 2.75 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 2.33 2.50 0.00 0.00 0.00 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