[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 5.93%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 130,281 144,466 155,700 144,701 135,409 153,360 119,336 6.00%
PBT 5,165 6,276 8,284 9,006 7,473 13,242 11,488 -41.22%
Tax -1,933 -2,656 -5,096 -4,359 -3,086 -4,334 -3,444 -31.88%
NP 3,232 3,620 3,188 4,647 4,386 8,908 8,044 -45.45%
-
NP to SH 3,232 3,620 3,188 4,647 4,386 8,908 8,044 -45.45%
-
Tax Rate 37.42% 42.32% 61.52% 48.40% 41.30% 32.73% 29.98% -
Total Cost 127,049 140,846 152,512 140,054 131,022 144,452 111,292 9.20%
-
Net Worth 60,272 59,144 58,795 57,381 55,916 58,032 56,151 4.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 3,177 - - - - - -
Div Payout % - 87.77% - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 60,272 59,144 58,795 57,381 55,916 58,032 56,151 4.82%
NOSH 131,027 130,215 130,655 130,412 130,039 130,233 130,584 0.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.48% 2.51% 2.05% 3.21% 3.24% 5.81% 6.74% -
ROE 5.36% 6.12% 5.42% 8.10% 7.84% 15.35% 14.33% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 99.43 110.94 119.17 110.96 104.13 117.76 91.39 5.76%
EPS 2.47 2.78 2.44 3.57 3.37 6.84 6.16 -45.53%
DPS 0.00 2.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4542 0.45 0.44 0.43 0.4456 0.43 4.58%
Adjusted Per Share Value based on latest NOSH - 131,261
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.10 26.72 28.80 26.76 25.04 28.36 22.07 6.02%
EPS 0.60 0.67 0.59 0.86 0.81 1.65 1.49 -45.37%
DPS 0.00 0.59 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1094 0.1087 0.1061 0.1034 0.1073 0.1039 4.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.15 1.42 0.69 0.71 0.80 1.29 -
P/RPS 1.16 1.04 1.19 0.62 0.68 0.68 1.41 -12.16%
P/EPS 46.62 41.37 58.20 19.36 21.05 11.70 20.94 70.25%
EY 2.14 2.42 1.72 5.16 4.75 8.55 4.78 -41.39%
DY 0.00 2.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.53 3.16 1.57 1.65 1.80 3.00 -11.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 28/05/03 27/02/03 29/11/02 30/08/02 -
Price 1.09 1.15 1.28 1.10 0.74 0.75 1.00 -
P/RPS 1.10 1.04 1.07 0.99 0.71 0.64 1.09 0.60%
P/EPS 44.19 41.37 52.46 30.87 21.94 10.96 16.23 94.63%
EY 2.26 2.42 1.91 3.24 4.56 9.12 6.16 -48.65%
DY 0.00 2.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.53 2.84 2.50 1.72 1.68 2.33 1.13%

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