[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 98.23%
YoY- -38.52%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 288,050 261,536 321,381 308,550 317,214 338,736 379,466 -16.77%
PBT 6,374 23,064 16,218 15,386 12,432 19,312 15,617 -44.94%
Tax -2,816 -2,240 -2,483 -3,908 -5,498 -7,604 -4,450 -26.27%
NP 3,558 20,824 13,735 11,478 6,934 11,708 11,167 -53.31%
-
NP to SH 8,192 26,036 12,616 10,161 5,126 10,932 9,188 -7.35%
-
Tax Rate 44.18% 9.71% 15.31% 25.40% 44.22% 39.37% 28.49% -
Total Cost 284,492 240,712 307,646 297,072 310,280 327,028 368,299 -15.79%
-
Net Worth 211,241 212,658 219,916 215,005 210,370 210,589 206,463 1.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 18,580 24,783 37,144 - - -
Div Payout % - - 147.28% 243.90% 724.64% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 211,241 212,658 219,916 215,005 210,370 210,589 206,463 1.53%
NOSH 186,181 185,971 185,802 185,878 185,724 185,918 184,128 0.74%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.24% 7.96% 4.27% 3.72% 2.19% 3.46% 2.94% -
ROE 3.88% 12.24% 5.74% 4.73% 2.44% 5.19% 4.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 154.71 140.63 172.97 166.00 170.80 182.20 206.09 -17.38%
EPS 4.40 14.00 6.79 5.47 2.76 5.88 4.99 -8.03%
DPS 0.00 0.00 10.00 13.33 20.00 0.00 0.00 -
NAPS 1.1346 1.1435 1.1836 1.1567 1.1327 1.1327 1.1213 0.78%
Adjusted Per Share Value based on latest NOSH - 185,955
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 53.34 48.43 59.52 57.14 58.74 62.73 70.27 -16.77%
EPS 1.52 4.82 2.34 1.88 0.95 2.02 1.70 -7.18%
DPS 0.00 0.00 3.44 4.59 6.88 0.00 0.00 -
NAPS 0.3912 0.3938 0.4073 0.3982 0.3896 0.39 0.3823 1.54%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.98 1.16 1.10 1.12 0.88 0.80 -
P/RPS 0.65 0.70 0.67 0.66 0.66 0.48 0.39 40.52%
P/EPS 22.73 7.00 17.08 20.12 40.58 14.97 16.03 26.18%
EY 4.40 14.29 5.85 4.97 2.46 6.68 6.24 -20.76%
DY 0.00 0.00 8.62 12.12 17.86 0.00 0.00 -
P/NAPS 0.88 0.86 0.98 0.95 0.99 0.78 0.71 15.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 24/02/10 18/11/09 27/08/09 10/06/09 -
Price 0.92 0.96 1.01 1.16 1.10 1.22 0.99 -
P/RPS 0.59 0.68 0.58 0.70 0.64 0.67 0.48 14.73%
P/EPS 20.91 6.86 14.87 21.22 39.86 20.75 19.84 3.56%
EY 4.78 14.58 6.72 4.71 2.51 4.82 5.04 -3.46%
DY 0.00 0.00 9.90 11.49 18.18 0.00 0.00 -
P/NAPS 0.81 0.84 0.85 1.00 0.97 1.08 0.88 -5.37%

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