[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -30.78%
YoY- 290.27%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 317,214 338,736 379,466 386,794 407,370 408,084 347,679 -5.92%
PBT 12,432 19,312 15,617 26,821 39,808 30,504 4,384 100.21%
Tax -5,498 -7,604 -4,450 -7,313 -11,654 -9,604 -4,404 15.92%
NP 6,934 11,708 11,167 19,508 28,154 20,900 -20 -
-
NP to SH 5,126 10,932 9,188 16,526 23,876 18,484 -1,970 -
-
Tax Rate 44.22% 39.37% 28.49% 27.27% 29.28% 31.48% 100.46% -
Total Cost 310,280 327,028 368,299 367,286 379,216 387,184 347,699 -7.30%
-
Net Worth 210,370 210,589 206,463 211,800 210,439 203,618 199,006 3.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 37,144 - - - - - - -
Div Payout % 724.64% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 210,370 210,589 206,463 211,800 210,439 203,618 199,006 3.76%
NOSH 185,724 185,918 184,128 183,902 183,661 184,103 184,112 0.58%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.19% 3.46% 2.94% 5.04% 6.91% 5.12% -0.01% -
ROE 2.44% 5.19% 4.45% 7.80% 11.35% 9.08% -0.99% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 170.80 182.20 206.09 210.33 221.80 221.66 188.84 -6.46%
EPS 2.76 5.88 4.99 8.99 13.00 10.04 -1.07 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1327 1.1327 1.1213 1.1517 1.1458 1.106 1.0809 3.16%
Adjusted Per Share Value based on latest NOSH - 182,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 58.67 62.65 70.18 71.54 75.34 75.48 64.30 -5.92%
EPS 0.95 2.02 1.70 3.06 4.42 3.42 -0.36 -
DPS 6.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3891 0.3895 0.3819 0.3917 0.3892 0.3766 0.3681 3.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.12 0.88 0.80 0.75 0.77 0.77 0.75 -
P/RPS 0.66 0.48 0.39 0.36 0.35 0.35 0.40 39.59%
P/EPS 40.58 14.97 16.03 8.35 5.92 7.67 -70.09 -
EY 2.46 6.68 6.24 11.98 16.88 13.04 -1.43 -
DY 17.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.71 0.65 0.67 0.70 0.69 27.18%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 27/08/09 10/06/09 25/02/09 28/11/08 21/08/08 30/05/08 -
Price 1.10 1.22 0.99 0.80 0.80 0.72 0.76 -
P/RPS 0.64 0.67 0.48 0.38 0.36 0.32 0.40 36.75%
P/EPS 39.86 20.75 19.84 8.90 6.15 7.17 -71.03 -
EY 2.51 4.82 5.04 11.23 16.25 13.94 -1.41 -
DY 18.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 0.88 0.69 0.70 0.65 0.70 24.26%

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