[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2012 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -200.03%
YoY- 44.03%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 305,286 298,876 295,792 294,927 280,858 292,568 239,220 17.56%
PBT 2,597 -932 -11,352 -8,138 4,260 4,768 13,136 -65.89%
Tax -4,559 -4,088 -4,352 -4,953 -5,509 -7,024 -9,112 -36.84%
NP -1,962 -5,020 -15,704 -13,091 -1,249 -2,256 4,024 -
-
NP to SH -3,373 -5,194 -16,320 -10,953 10,949 15,170 31,980 -
-
Tax Rate 175.55% - - - 129.32% 147.32% 69.37% -
Total Cost 307,249 303,896 311,496 308,018 282,107 294,824 235,196 19.40%
-
Net Worth 176,969 175,705 174,750 178,633 194,672 193,919 194,371 -6.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 176,969 175,705 174,750 178,633 194,672 193,919 194,371 -6.03%
NOSH 186,029 185,500 186,301 185,747 185,791 185,906 185,930 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.64% -1.68% -5.31% -4.44% -0.44% -0.77% 1.68% -
ROE -1.91% -2.96% -9.34% -6.13% 5.62% 7.82% 16.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 164.11 161.12 158.77 158.78 151.17 157.37 128.66 17.52%
EPS -1.81 -2.80 -8.76 -5.89 5.89 8.16 17.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9513 0.9472 0.938 0.9617 1.0478 1.0431 1.0454 -6.06%
Adjusted Per Share Value based on latest NOSH - 185,944
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.53 55.35 54.78 54.62 52.01 54.18 44.30 17.56%
EPS -0.62 -0.96 -3.02 -2.03 2.03 2.81 5.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3277 0.3254 0.3236 0.3308 0.3605 0.3591 0.3599 -6.03%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.80 0.94 0.85 0.86 0.76 0.74 -
P/RPS 0.43 0.50 0.59 0.54 0.57 0.48 0.58 -18.01%
P/EPS -38.60 -28.57 -10.73 -14.41 14.59 9.31 4.30 -
EY -2.59 -3.50 -9.32 -6.94 6.85 10.74 23.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.00 0.88 0.82 0.73 0.71 2.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 28/08/12 28/05/12 23/02/12 25/11/11 25/08/11 -
Price 0.69 0.69 0.83 0.82 0.82 0.88 0.75 -
P/RPS 0.42 0.43 0.52 0.52 0.54 0.56 0.58 -19.28%
P/EPS -38.05 -24.64 -9.47 -13.91 13.91 10.78 4.36 -
EY -2.63 -4.06 -10.55 -7.19 7.19 9.27 22.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.88 0.85 0.78 0.84 0.72 0.91%

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