[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -588.37%
YoY- -2476.15%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 286,107 210,605 147,901 69,584 144,978 85,196 50,560 217.88%
PBT -4,990 -1,742 -9,810 -12,722 -2,384 1,275 -502 362.95%
Tax -3,881 -3,940 -1,773 -614 -247 -970 -345 402.79%
NP -8,871 -5,682 -11,583 -13,336 -2,631 305 -847 379.38%
-
NP to SH -11,322 -6,777 -12,104 -13,499 -1,961 227 -767 502.74%
-
Tax Rate - - - - - 76.08% - -
Total Cost 294,978 216,287 159,484 82,920 147,609 84,891 51,407 220.85%
-
Net Worth 185,118 204,949 199,479 197,917 168,466 165,457 65,116 100.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 185,118 204,949 199,479 197,917 168,466 165,457 65,116 100.80%
NOSH 169,584 169,002 169,050 169,160 134,246 126,111 130,000 19.40%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -3.10% -2.70% -7.83% -19.17% -1.81% 0.36% -1.68% -
ROE -6.12% -3.31% -6.07% -6.82% -1.16% 0.14% -1.18% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 168.71 124.62 87.49 41.13 107.99 67.56 38.89 166.22%
EPS -6.67 -4.01 -7.16 -7.98 -1.45 0.18 -0.59 404.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0916 1.2127 1.18 1.17 1.2549 1.312 0.5009 68.16%
Adjusted Per Share Value based on latest NOSH - 169,160
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 52.98 39.00 27.39 12.89 26.85 15.78 9.36 217.94%
EPS -2.10 -1.26 -2.24 -2.50 -0.36 0.04 -0.14 509.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3428 0.3795 0.3694 0.3665 0.312 0.3064 0.1206 100.78%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.70 0.73 0.75 0.72 0.76 0.56 -
P/RPS 0.37 0.56 0.83 1.82 0.67 1.12 1.44 -59.61%
P/EPS -9.29 -17.46 -10.20 -9.40 -49.29 422.22 -94.92 -78.79%
EY -10.77 -5.73 -9.81 -10.64 -2.03 0.24 -1.05 372.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.62 0.64 0.57 0.58 1.12 -36.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 27/11/06 29/08/06 15/06/06 28/02/06 29/11/05 -
Price 0.72 0.68 0.68 0.74 0.79 0.82 0.57 -
P/RPS 0.43 0.55 0.78 1.80 0.73 1.21 1.47 -55.96%
P/EPS -10.78 -16.96 -9.50 -9.27 -54.08 455.56 -96.61 -76.85%
EY -9.27 -5.90 -10.53 -10.78 -1.85 0.22 -1.04 330.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.58 0.63 0.63 0.63 1.14 -30.55%

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