[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 62.67%
YoY- -3085.47%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 312,550 248,680 286,107 280,806 295,802 278,336 144,978 66.80%
PBT 9,954 -6,600 -4,990 -2,322 -19,620 -50,888 -2,384 -
Tax -5,576 -3,392 -3,881 -5,253 -3,546 -2,456 -247 697.24%
NP 4,378 -9,992 -8,871 -7,576 -23,166 -53,344 -2,631 -
-
NP to SH 2,082 -10,764 -11,322 -9,036 -24,208 -53,996 -1,961 -
-
Tax Rate 56.02% - - - - - - -
Total Cost 308,172 258,672 294,978 288,382 318,968 331,680 147,609 63.27%
-
Net Worth 200,255 199,060 185,118 204,949 199,479 197,917 168,466 12.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 200,255 199,060 185,118 204,949 199,479 197,917 168,466 12.20%
NOSH 182,631 184,315 169,584 169,002 169,050 169,160 134,246 22.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.40% -4.02% -3.10% -2.70% -7.83% -19.17% -1.81% -
ROE 1.04% -5.41% -6.12% -4.41% -12.14% -27.28% -1.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 171.14 134.92 168.71 166.16 174.98 164.54 107.99 35.89%
EPS 1.14 -5.84 -6.67 -5.35 -14.32 -31.92 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0965 1.08 1.0916 1.2127 1.18 1.17 1.2549 -8.59%
Adjusted Per Share Value based on latest NOSH - 169,111
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 57.81 45.99 52.92 51.94 54.71 51.48 26.81 66.82%
EPS 0.39 -1.99 -2.09 -1.67 -4.48 -9.99 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3704 0.3682 0.3424 0.3791 0.3689 0.3661 0.3116 12.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.63 0.69 0.62 0.70 0.73 0.75 0.72 -
P/RPS 0.37 0.51 0.37 0.42 0.42 0.46 0.67 -32.66%
P/EPS 55.26 -11.82 -9.29 -13.09 -5.10 -2.35 -49.29 -
EY 1.81 -8.46 -10.77 -7.64 -19.62 -42.56 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.57 0.58 0.62 0.64 0.57 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 25/05/07 26/02/07 27/11/06 29/08/06 15/06/06 -
Price 0.66 0.64 0.72 0.68 0.68 0.74 0.79 -
P/RPS 0.39 0.47 0.43 0.41 0.39 0.45 0.73 -34.13%
P/EPS 57.89 -10.96 -10.78 -12.72 -4.75 -2.32 -54.08 -
EY 1.73 -9.13 -9.27 -7.86 -21.06 -43.14 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.66 0.56 0.58 0.63 0.63 -3.19%

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