[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 119.73%
YoY- 277.34%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 295,802 278,336 144,978 113,594 101,120 96,104 134,309 69.19%
PBT -19,620 -50,888 -2,384 1,700 -1,004 -2,176 2,495 -
Tax -3,546 -2,456 -247 -1,293 -690 -384 -781 173.94%
NP -23,166 -53,344 -2,631 406 -1,694 -2,560 1,714 -
-
NP to SH -24,208 -53,996 -1,961 302 -1,534 -2,096 1,714 -
-
Tax Rate - - - 76.06% - - 31.30% -
Total Cost 318,968 331,680 147,609 113,188 102,814 98,664 132,595 79.43%
-
Net Worth 199,479 197,917 168,466 165,457 65,116 65,997 66,492 107.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 199,479 197,917 168,466 165,457 65,116 65,997 66,492 107.87%
NOSH 169,050 169,160 134,246 126,110 130,000 130,999 130,839 18.60%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -7.83% -19.17% -1.81% 0.36% -1.68% -2.66% 1.28% -
ROE -12.14% -27.28% -1.16% 0.18% -2.36% -3.18% 2.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 174.98 164.54 107.99 90.08 77.78 73.36 102.65 42.65%
EPS -14.32 -31.92 -1.45 0.24 -1.18 -1.60 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.2549 1.312 0.5009 0.5038 0.5082 75.25%
Adjusted Per Share Value based on latest NOSH - 129,090
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 54.78 51.54 26.85 21.04 18.73 17.80 24.87 69.20%
EPS -4.48 -10.00 -0.36 0.06 -0.28 -0.39 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3694 0.3665 0.312 0.3064 0.1206 0.1222 0.1231 107.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.73 0.75 0.72 0.76 0.56 0.56 0.48 -
P/RPS 0.42 0.46 0.67 0.84 0.72 0.76 0.47 -7.21%
P/EPS -5.10 -2.35 -49.29 316.67 -47.46 -35.00 36.64 -
EY -19.62 -42.56 -2.03 0.32 -2.11 -2.86 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.57 0.58 1.12 1.11 0.94 -24.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 15/06/06 28/02/06 29/11/05 30/08/05 31/05/05 -
Price 0.68 0.74 0.79 0.82 0.57 0.57 0.50 -
P/RPS 0.39 0.45 0.73 0.91 0.73 0.78 0.49 -14.10%
P/EPS -4.75 -2.32 -54.08 341.67 -48.31 -35.63 38.17 -
EY -21.06 -43.14 -1.85 0.29 -2.07 -2.81 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.63 0.63 1.14 1.13 0.98 -29.48%

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