[OMESTI] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 140.86%
YoY- 22.83%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 294,927 210,644 146,284 59,805 311,356 219,320 144,025 61.18%
PBT -8,138 3,195 2,384 3,284 -21,671 4,407 3,187 -
Tax -4,953 -4,132 -3,512 -2,278 -5,110 -2,597 -1,408 131.12%
NP -13,091 -937 -1,128 1,006 -26,781 1,810 1,779 -
-
NP to SH -10,953 8,212 7,585 7,995 -19,568 5,796 4,096 -
-
Tax Rate - 129.33% 147.32% 69.37% - 58.93% 44.18% -
Total Cost 308,018 211,581 147,412 58,799 338,137 217,510 142,246 67.29%
-
Net Worth 178,633 194,672 193,919 194,371 186,574 212,018 211,241 -10.56%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 178,633 194,672 193,919 194,371 186,574 212,018 211,241 -10.56%
NOSH 185,747 185,791 185,906 185,930 185,830 185,769 186,181 -0.15%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.44% -0.44% -0.77% 1.68% -8.60% 0.83% 1.24% -
ROE -6.13% 4.22% 3.91% 4.11% -10.49% 2.73% 1.94% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 158.78 113.38 78.69 32.17 167.55 118.06 77.36 61.43%
EPS -5.89 4.42 4.08 4.30 -10.53 3.12 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9617 1.0478 1.0431 1.0454 1.004 1.1413 1.1346 -10.42%
Adjusted Per Share Value based on latest NOSH - 185,930
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 54.55 38.96 27.06 11.06 57.59 40.56 26.64 61.18%
EPS -2.03 1.52 1.40 1.48 -3.62 1.07 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3304 0.3601 0.3587 0.3595 0.3451 0.3921 0.3907 -10.56%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.85 0.86 0.76 0.74 1.06 1.02 1.00 -
P/RPS 0.54 0.76 0.97 2.30 0.63 0.86 1.29 -44.01%
P/EPS -14.41 19.46 18.63 17.21 -10.07 32.69 45.45 -
EY -6.94 5.14 5.37 5.81 -9.93 3.06 2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.73 0.71 1.06 0.89 0.88 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 25/11/11 25/08/11 27/05/11 25/02/11 30/11/10 -
Price 0.82 0.82 0.88 0.75 0.75 1.00 0.92 -
P/RPS 0.52 0.72 1.12 2.33 0.45 0.85 1.19 -42.38%
P/EPS -13.91 18.55 21.57 17.44 -7.12 32.05 41.82 -
EY -7.19 5.39 4.64 5.73 -14.04 3.12 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.84 0.72 0.75 0.88 0.81 3.26%

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