[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -82.85%
YoY- -60.37%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 147,099 97,711 72,233 38,925 144,701 101,557 76,680 54.32%
PBT 9,765 3,874 3,138 2,071 9,006 5,605 6,621 29.53%
Tax -2,876 -1,450 -1,328 -1,274 -4,359 -2,315 -2,167 20.74%
NP 6,889 2,424 1,810 797 4,647 3,290 4,454 33.70%
-
NP to SH 6,889 2,424 1,810 797 4,647 3,290 4,454 33.70%
-
Tax Rate 29.45% 37.43% 42.32% 61.52% 48.40% 41.30% 32.73% -
Total Cost 140,210 95,287 70,423 38,128 140,054 98,267 72,226 55.55%
-
Net Worth 64,053 60,272 59,144 58,795 57,381 55,916 58,032 6.79%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 1,588 - - - - -
Div Payout % - - 87.77% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 64,053 60,272 59,144 58,795 57,381 55,916 58,032 6.79%
NOSH 130,721 131,027 130,215 130,655 130,412 130,039 130,233 0.24%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.68% 2.48% 2.51% 2.05% 3.21% 3.24% 5.81% -
ROE 10.76% 4.02% 3.06% 1.36% 8.10% 5.88% 7.68% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 112.53 74.57 55.47 29.79 110.96 78.10 58.88 53.94%
EPS 5.27 1.85 1.39 0.61 3.57 2.53 3.42 33.37%
DPS 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.4542 0.45 0.44 0.43 0.4456 6.53%
Adjusted Per Share Value based on latest NOSH - 130,655
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.24 18.09 13.38 7.21 26.80 18.81 14.20 54.32%
EPS 1.28 0.45 0.34 0.15 0.86 0.61 0.82 34.52%
DPS 0.00 0.00 0.29 0.00 0.00 0.00 0.00 -
NAPS 0.1186 0.1116 0.1095 0.1089 0.1063 0.1035 0.1075 6.76%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.93 1.15 1.15 1.42 0.69 0.71 0.80 -
P/RPS 0.83 1.54 2.07 4.77 0.62 0.91 1.36 -28.02%
P/EPS 17.65 62.16 82.73 232.79 19.36 28.06 23.39 -17.10%
EY 5.67 1.61 1.21 0.43 5.16 3.56 4.28 20.60%
DY 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.50 2.53 3.16 1.57 1.65 1.80 3.66%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 28/08/03 28/05/03 27/02/03 29/11/02 -
Price 0.82 1.09 1.15 1.28 1.10 0.74 0.75 -
P/RPS 0.73 1.46 2.07 4.30 0.99 0.95 1.27 -30.84%
P/EPS 15.56 58.92 82.73 209.84 30.87 29.25 21.93 -20.43%
EY 6.43 1.70 1.21 0.48 3.24 3.42 4.56 25.72%
DY 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.37 2.53 2.84 2.50 1.72 1.68 -0.39%

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