[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2007 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -25.3%
YoY- -477.36%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 299,046 312,550 248,680 286,107 280,806 295,802 278,336 4.88%
PBT 13,558 9,954 -6,600 -4,990 -2,322 -19,620 -50,888 -
Tax -6,282 -5,576 -3,392 -3,881 -5,253 -3,546 -2,456 86.71%
NP 7,276 4,378 -9,992 -8,871 -7,576 -23,166 -53,344 -
-
NP to SH 4,234 2,082 -10,764 -11,322 -9,036 -24,208 -53,996 -
-
Tax Rate 46.33% 56.02% - - - - - -
Total Cost 291,770 308,172 258,672 294,978 288,382 318,968 331,680 -8.17%
-
Net Worth 203,631 200,255 199,060 185,118 204,949 199,479 197,917 1.91%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 203,631 200,255 199,060 185,118 204,949 199,479 197,917 1.91%
NOSH 183,583 182,631 184,315 169,584 169,002 169,050 169,160 5.59%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.43% 1.40% -4.02% -3.10% -2.70% -7.83% -19.17% -
ROE 2.08% 1.04% -5.41% -6.12% -4.41% -12.14% -27.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 162.89 171.14 134.92 168.71 166.16 174.98 164.54 -0.66%
EPS 2.31 1.14 -5.84 -6.67 -5.35 -14.32 -31.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1092 1.0965 1.08 1.0916 1.2127 1.18 1.17 -3.48%
Adjusted Per Share Value based on latest NOSH - 169,900
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 55.31 57.81 45.99 52.92 51.94 54.71 51.48 4.88%
EPS 0.78 0.39 -1.99 -2.09 -1.67 -4.48 -9.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3704 0.3682 0.3424 0.3791 0.3689 0.3661 1.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.64 0.63 0.69 0.62 0.70 0.73 0.75 -
P/RPS 0.39 0.37 0.51 0.37 0.42 0.42 0.46 -10.39%
P/EPS 27.75 55.26 -11.82 -9.29 -13.09 -5.10 -2.35 -
EY 3.60 1.81 -8.46 -10.77 -7.64 -19.62 -42.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.64 0.57 0.58 0.62 0.64 -6.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 25/05/07 26/02/07 27/11/06 29/08/06 -
Price 0.76 0.66 0.64 0.72 0.68 0.68 0.74 -
P/RPS 0.47 0.39 0.47 0.43 0.41 0.39 0.45 2.93%
P/EPS 32.95 57.89 -10.96 -10.78 -12.72 -4.75 -2.32 -
EY 3.04 1.73 -9.13 -9.27 -7.86 -21.06 -43.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.59 0.66 0.56 0.58 0.63 6.23%

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