[OMESTI] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 35.05%
YoY- -130.81%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 315,288 277,248 338,633 305,286 298,876 295,792 294,927 4.54%
PBT 16,464 3,532 -32,179 2,597 -932 -11,352 -8,138 -
Tax -3,170 -3,280 -4,657 -4,559 -4,088 -4,352 -4,953 -25.71%
NP 13,294 252 -36,836 -1,962 -5,020 -15,704 -13,091 -
-
NP to SH 12,492 2,180 -40,155 -3,373 -5,194 -16,320 -10,953 -
-
Tax Rate 19.25% 92.87% - 175.55% - - - -
Total Cost 301,994 276,996 375,469 307,249 303,896 311,496 308,018 -1.30%
-
Net Worth 0 155,077 139,317 176,969 175,705 174,750 178,633 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 155,077 139,317 176,969 175,705 174,750 178,633 -
NOSH 300,058 247,727 185,905 186,029 185,500 186,301 185,747 37.63%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.22% 0.09% -10.88% -0.64% -1.68% -5.31% -4.44% -
ROE 0.00% 1.41% -28.82% -1.91% -2.96% -9.34% -6.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 105.08 111.92 182.15 164.11 161.12 158.77 158.78 -24.03%
EPS 4.16 0.88 -21.60 -1.81 -2.80 -8.76 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.626 0.7494 0.9513 0.9472 0.938 0.9617 -
Adjusted Per Share Value based on latest NOSH - 167,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 58.31 51.28 62.63 56.46 55.28 54.71 54.55 4.53%
EPS 2.31 0.40 -7.43 -0.62 -0.96 -3.02 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2868 0.2577 0.3273 0.325 0.3232 0.3304 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.47 0.655 0.70 0.80 0.94 0.85 -
P/RPS 0.66 0.42 0.36 0.43 0.50 0.59 0.54 14.30%
P/EPS 16.57 53.41 -3.03 -38.60 -28.57 -10.73 -14.41 -
EY 6.03 1.87 -32.98 -2.59 -3.50 -9.32 -6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.87 0.74 0.84 1.00 0.88 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 30/05/13 22/02/13 23/11/12 28/08/12 28/05/12 -
Price 0.78 0.67 0.52 0.69 0.69 0.83 0.82 -
P/RPS 0.74 0.60 0.29 0.42 0.43 0.52 0.52 26.49%
P/EPS 18.74 76.14 -2.41 -38.05 -24.64 -9.47 -13.91 -
EY 5.34 1.31 -41.54 -2.63 -4.06 -10.55 -7.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.07 0.69 0.73 0.73 0.88 0.85 -

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