[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -119.39%
YoY- -105.28%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 101,120 96,104 134,309 138,729 153,982 115,884 147,099 -22.09%
PBT -1,004 -2,176 2,495 -149 1,502 -1,680 9,765 -
Tax -690 -384 -781 -21 -622 180 -2,876 -61.35%
NP -1,694 -2,560 1,714 -170 880 -1,500 6,889 -
-
NP to SH -1,534 -2,096 1,714 -170 880 -1,500 6,889 -
-
Tax Rate - - 31.30% - 41.41% - 29.45% -
Total Cost 102,814 98,664 132,595 138,899 153,102 117,384 140,210 -18.66%
-
Net Worth 65,116 65,997 66,492 63,244 64,304 63,336 64,053 1.10%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 65,116 65,997 66,492 63,244 64,304 63,336 64,053 1.10%
NOSH 130,000 130,999 130,839 127,999 129,411 129,310 130,721 -0.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.68% -2.66% 1.28% -0.12% 0.57% -1.29% 4.68% -
ROE -2.36% -3.18% 2.58% -0.27% 1.37% -2.37% 10.76% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 77.78 73.36 102.65 108.38 118.99 89.62 112.53 -21.80%
EPS -1.18 -1.60 1.31 -0.13 0.68 -1.16 5.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5009 0.5038 0.5082 0.4941 0.4969 0.4898 0.49 1.47%
Adjusted Per Share Value based on latest NOSH - 129,090
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.70 17.77 24.84 25.66 28.48 21.43 27.21 -22.10%
EPS -0.28 -0.39 0.32 -0.03 0.16 -0.28 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1204 0.1221 0.123 0.117 0.1189 0.1171 0.1185 1.06%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.56 0.48 0.55 0.69 0.81 0.93 -
P/RPS 0.72 0.76 0.47 0.51 0.58 0.90 0.83 -9.03%
P/EPS -47.46 -35.00 36.64 -412.50 101.47 -69.83 17.65 -
EY -2.11 -2.86 2.73 -0.24 0.99 -1.43 5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.11 0.94 1.11 1.39 1.65 1.90 -29.67%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 28/05/04 -
Price 0.57 0.57 0.50 0.49 0.60 0.69 0.82 -
P/RPS 0.73 0.78 0.49 0.45 0.50 0.77 0.73 0.00%
P/EPS -48.31 -35.63 38.17 -367.50 88.24 -59.48 15.56 -
EY -2.07 -2.81 2.62 -0.27 1.13 -1.68 6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 0.98 0.99 1.21 1.41 1.67 -22.45%

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