[OMESTI] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1090.37%
YoY- -266.61%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 350,758 315,288 277,248 338,633 305,286 298,876 295,792 11.99%
PBT 30,873 16,464 3,532 -32,179 2,597 -932 -11,352 -
Tax -3,941 -3,170 -3,280 -4,657 -4,559 -4,088 -4,352 -6.38%
NP 26,932 13,294 252 -36,836 -1,962 -5,020 -15,704 -
-
NP to SH 26,445 12,492 2,180 -40,155 -3,373 -5,194 -16,320 -
-
Tax Rate 12.77% 19.25% 92.87% - 175.55% - - -
Total Cost 323,826 301,994 276,996 375,469 307,249 303,896 311,496 2.61%
-
Net Worth 0 0 155,077 139,317 176,969 175,705 174,750 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 0 0 155,077 139,317 176,969 175,705 174,750 -
NOSH 325,019 300,058 247,727 185,905 186,029 185,500 186,301 44.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.68% 4.22% 0.09% -10.88% -0.64% -1.68% -5.31% -
ROE 0.00% 0.00% 1.41% -28.82% -1.91% -2.96% -9.34% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 107.92 105.08 111.92 182.15 164.11 161.12 158.77 -22.63%
EPS 8.13 4.16 0.88 -21.60 -1.81 -2.80 -8.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.626 0.7494 0.9513 0.9472 0.938 -
Adjusted Per Share Value based on latest NOSH - 185,896
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.96 58.39 51.34 62.71 56.53 55.35 54.78 11.99%
EPS 4.90 2.31 0.40 -7.44 -0.62 -0.96 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2872 0.258 0.3277 0.3254 0.3236 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.735 0.69 0.47 0.655 0.70 0.80 0.94 -
P/RPS 0.68 0.66 0.42 0.36 0.43 0.50 0.59 9.89%
P/EPS 9.03 16.57 53.41 -3.03 -38.60 -28.57 -10.73 -
EY 11.07 6.03 1.87 -32.98 -2.59 -3.50 -9.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 0.87 0.74 0.84 1.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 27/08/13 30/05/13 22/02/13 23/11/12 28/08/12 -
Price 0.75 0.78 0.67 0.52 0.69 0.69 0.83 -
P/RPS 0.69 0.74 0.60 0.29 0.42 0.43 0.52 20.69%
P/EPS 9.22 18.74 76.14 -2.41 -38.05 -24.64 -9.47 -
EY 10.85 5.34 1.31 -41.54 -2.63 -4.06 -10.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.07 0.69 0.73 0.73 0.88 -

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