[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -130.57%
YoY- -39.73%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 144,978 85,196 50,560 24,026 134,309 104,047 76,991 52.54%
PBT -2,384 1,275 -502 -544 2,495 -112 751 -
Tax -247 -970 -345 -96 -781 -16 -311 -14.25%
NP -2,631 305 -847 -640 1,714 -128 440 -
-
NP to SH -1,961 227 -767 -524 1,714 -128 440 -
-
Tax Rate - 76.08% - - 31.30% - 41.41% -
Total Cost 147,609 84,891 51,407 24,666 132,595 104,175 76,551 54.98%
-
Net Worth 168,466 165,457 65,116 65,997 66,492 63,244 64,304 90.15%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 168,466 165,457 65,116 65,997 66,492 63,244 64,304 90.15%
NOSH 134,246 126,111 130,000 130,999 130,839 127,999 129,411 2.47%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -1.81% 0.36% -1.68% -2.66% 1.28% -0.12% 0.57% -
ROE -1.16% 0.14% -1.18% -0.79% 2.58% -0.20% 0.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 107.99 67.56 38.89 18.34 102.65 81.29 59.49 48.86%
EPS -1.45 0.18 -0.59 -0.40 1.31 -0.10 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2549 1.312 0.5009 0.5038 0.5082 0.4941 0.4969 85.55%
Adjusted Per Share Value based on latest NOSH - 130,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.85 15.78 9.36 4.45 24.87 19.27 14.26 52.54%
EPS -0.36 0.04 -0.14 -0.10 0.32 -0.02 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.312 0.3064 0.1206 0.1222 0.1231 0.1171 0.1191 90.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.72 0.76 0.56 0.56 0.48 0.55 0.69 -
P/RPS 0.67 1.12 1.44 3.05 0.47 0.68 1.16 -30.66%
P/EPS -49.29 422.22 -94.92 -140.00 36.64 -550.00 202.94 -
EY -2.03 0.24 -1.05 -0.71 2.73 -0.18 0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 1.12 1.11 0.94 1.11 1.39 -44.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 15/06/06 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.79 0.82 0.57 0.57 0.50 0.49 0.60 -
P/RPS 0.73 1.21 1.47 3.11 0.49 0.60 1.01 -19.47%
P/EPS -54.08 455.56 -96.61 -142.50 38.17 -490.00 176.47 -
EY -1.85 0.22 -1.04 -0.70 2.62 -0.20 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 1.14 1.13 0.98 0.99 1.21 -35.30%

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