[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -105.44%
YoY- -147.05%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 134,309 104,047 76,991 28,971 147,099 97,711 72,233 51.15%
PBT 2,495 -112 751 -420 9,765 3,874 3,138 -14.16%
Tax -781 -16 -311 45 -2,876 -1,450 -1,328 -29.78%
NP 1,714 -128 440 -375 6,889 2,424 1,810 -3.56%
-
NP to SH 1,714 -128 440 -375 6,889 2,424 1,810 -3.56%
-
Tax Rate 31.30% - 41.41% - 29.45% 37.43% 42.32% -
Total Cost 132,595 104,175 76,551 29,346 140,210 95,287 70,423 52.41%
-
Net Worth 66,492 63,244 64,304 63,336 64,053 60,272 59,144 8.11%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 1,588 -
Div Payout % - - - - - - 87.77% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 66,492 63,244 64,304 63,336 64,053 60,272 59,144 8.11%
NOSH 130,839 127,999 129,411 129,310 130,721 131,027 130,215 0.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.28% -0.12% 0.57% -1.29% 4.68% 2.48% 2.51% -
ROE 2.58% -0.20% 0.68% -0.59% 10.76% 4.02% 3.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 102.65 81.29 59.49 22.40 112.53 74.57 55.47 50.67%
EPS 1.31 -0.10 0.34 -0.29 5.27 1.85 1.39 -3.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
NAPS 0.5082 0.4941 0.4969 0.4898 0.49 0.46 0.4542 7.76%
Adjusted Per Share Value based on latest NOSH - 129,310
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.84 19.24 14.24 5.36 27.21 18.07 13.36 51.14%
EPS 0.32 -0.02 0.08 -0.07 1.27 0.45 0.33 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.29 -
NAPS 0.123 0.117 0.1189 0.1171 0.1185 0.1115 0.1094 8.11%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.48 0.55 0.69 0.81 0.93 1.15 1.15 -
P/RPS 0.47 0.68 1.16 3.62 0.83 1.54 2.07 -62.74%
P/EPS 36.64 -550.00 202.94 -279.31 17.65 62.16 82.73 -41.86%
EY 2.73 -0.18 0.49 -0.36 5.67 1.61 1.21 71.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 0.94 1.11 1.39 1.65 1.90 2.50 2.53 -48.28%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.50 0.49 0.60 0.69 0.82 1.09 1.15 -
P/RPS 0.49 0.60 1.01 3.08 0.73 1.46 2.07 -61.70%
P/EPS 38.17 -490.00 176.47 -237.93 15.56 58.92 82.73 -40.26%
EY 2.62 -0.20 0.57 -0.42 6.43 1.70 1.21 67.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 0.98 0.99 1.21 1.41 1.67 2.37 2.53 -46.83%

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