[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 103.39%
YoY- 146.86%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 407,370 408,084 347,679 299,046 312,550 248,680 286,107 26.48%
PBT 39,808 30,504 4,384 13,558 9,954 -6,600 -4,990 -
Tax -11,654 -9,604 -4,404 -6,282 -5,576 -3,392 -3,881 107.72%
NP 28,154 20,900 -20 7,276 4,378 -9,992 -8,871 -
-
NP to SH 23,876 18,484 -1,970 4,234 2,082 -10,764 -11,322 -
-
Tax Rate 29.28% 31.48% 100.46% 46.33% 56.02% - - -
Total Cost 379,216 387,184 347,699 291,770 308,172 258,672 294,978 18.17%
-
Net Worth 210,439 203,618 199,006 203,631 200,255 199,060 185,118 8.89%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 210,439 203,618 199,006 203,631 200,255 199,060 185,118 8.89%
NOSH 183,661 184,103 184,112 183,583 182,631 184,315 169,584 5.44%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.91% 5.12% -0.01% 2.43% 1.40% -4.02% -3.10% -
ROE 11.35% 9.08% -0.99% 2.08% 1.04% -5.41% -6.12% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 221.80 221.66 188.84 162.89 171.14 134.92 168.71 19.94%
EPS 13.00 10.04 -1.07 2.31 1.14 -5.84 -6.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1458 1.106 1.0809 1.1092 1.0965 1.08 1.0916 3.27%
Adjusted Per Share Value based on latest NOSH - 184,137
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 75.34 75.48 64.30 55.31 57.81 45.99 52.92 26.47%
EPS 4.42 3.42 -0.36 0.78 0.39 -1.99 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3892 0.3766 0.3681 0.3766 0.3704 0.3682 0.3424 8.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.77 0.77 0.75 0.64 0.63 0.69 0.62 -
P/RPS 0.35 0.35 0.40 0.39 0.37 0.51 0.37 -3.62%
P/EPS 5.92 7.67 -70.09 27.75 55.26 -11.82 -9.29 -
EY 16.88 13.04 -1.43 3.60 1.81 -8.46 -10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.69 0.58 0.57 0.64 0.57 11.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 21/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.80 0.72 0.76 0.76 0.66 0.64 0.72 -
P/RPS 0.36 0.32 0.40 0.47 0.39 0.47 0.43 -11.14%
P/EPS 6.15 7.17 -71.03 32.95 57.89 -10.96 -10.78 -
EY 16.25 13.94 -1.41 3.04 1.73 -9.13 -9.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.70 0.69 0.60 0.59 0.66 3.98%

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