[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 334.57%
YoY- 271.72%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 379,466 290,096 203,685 102,021 347,679 224,285 156,275 80.55%
PBT 15,617 20,116 19,904 7,626 4,384 10,169 4,977 114.18%
Tax -4,450 -5,485 -5,827 -2,401 -4,404 -4,712 -2,788 36.53%
NP 11,167 14,631 14,077 5,225 -20 5,457 2,189 196.04%
-
NP to SH 9,188 12,395 11,938 4,621 -1,970 3,176 1,041 326.51%
-
Tax Rate 28.49% 27.27% 29.28% 31.48% 100.46% 46.34% 56.02% -
Total Cost 368,299 275,465 189,608 96,796 347,699 218,828 154,086 78.67%
-
Net Worth 206,463 211,800 210,439 203,618 199,006 203,631 200,255 2.05%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 206,463 211,800 210,439 203,618 199,006 203,631 200,255 2.05%
NOSH 184,128 183,902 183,661 184,103 184,112 183,583 182,631 0.54%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.94% 5.04% 6.91% 5.12% -0.01% 2.43% 1.40% -
ROE 4.45% 5.85% 5.67% 2.27% -0.99% 1.56% 0.52% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 206.09 157.74 110.90 55.41 188.84 122.17 85.57 79.58%
EPS 4.99 6.74 6.50 2.51 -1.07 1.73 0.57 324.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1213 1.1517 1.1458 1.106 1.0809 1.1092 1.0965 1.50%
Adjusted Per Share Value based on latest NOSH - 184,103
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 70.18 53.65 37.67 18.87 64.30 41.48 28.90 80.56%
EPS 1.70 2.29 2.21 0.85 -0.36 0.59 0.19 330.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3819 0.3917 0.3892 0.3766 0.3681 0.3766 0.3704 2.05%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.80 0.75 0.77 0.77 0.75 0.64 0.63 -
P/RPS 0.39 0.48 0.69 1.39 0.40 0.52 0.74 -34.72%
P/EPS 16.03 11.13 11.85 30.68 -70.09 36.99 110.53 -72.36%
EY 6.24 8.99 8.44 3.26 -1.43 2.70 0.90 263.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.67 0.70 0.69 0.58 0.57 15.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 10/06/09 25/02/09 28/11/08 21/08/08 30/05/08 28/02/08 28/11/07 -
Price 0.99 0.80 0.80 0.72 0.76 0.76 0.66 -
P/RPS 0.48 0.51 0.72 1.30 0.40 0.62 0.77 -27.00%
P/EPS 19.84 11.87 12.31 28.69 -71.03 43.93 115.79 -69.11%
EY 5.04 8.43 8.13 3.49 -1.41 2.28 0.86 224.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.69 0.70 0.65 0.70 0.69 0.60 29.05%

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