[OMESTI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 138.68%
YoY- 108.6%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 102,021 347,679 224,285 156,275 62,170 286,107 210,605 -38.34%
PBT 7,626 4,384 10,169 4,977 -1,650 -4,990 -1,742 -
Tax -2,401 -4,404 -4,712 -2,788 -848 -3,881 -3,940 -28.14%
NP 5,225 -20 5,457 2,189 -2,498 -8,871 -5,682 -
-
NP to SH 4,621 -1,970 3,176 1,041 -2,691 -11,322 -6,777 -
-
Tax Rate 31.48% 100.46% 46.34% 56.02% - - - -
Total Cost 96,796 347,699 218,828 154,086 64,668 294,978 216,287 -41.52%
-
Net Worth 203,618 199,006 203,631 200,255 199,060 185,118 204,949 -0.43%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 203,618 199,006 203,631 200,255 199,060 185,118 204,949 -0.43%
NOSH 184,103 184,112 183,583 182,631 184,315 169,584 169,002 5.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.12% -0.01% 2.43% 1.40% -4.02% -3.10% -2.70% -
ROE 2.27% -0.99% 1.56% 0.52% -1.35% -6.12% -3.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 55.41 188.84 122.17 85.57 33.73 168.71 124.62 -41.77%
EPS 2.51 -1.07 1.73 0.57 -1.46 -6.67 -4.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.106 1.0809 1.1092 1.0965 1.08 1.0916 1.2127 -5.96%
Adjusted Per Share Value based on latest NOSH - 183,842
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.89 64.39 41.53 28.94 11.51 52.98 39.00 -38.35%
EPS 0.86 -0.36 0.59 0.19 -0.50 -2.10 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3771 0.3685 0.3771 0.3708 0.3686 0.3428 0.3795 -0.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.77 0.75 0.64 0.63 0.69 0.62 0.70 -
P/RPS 1.39 0.40 0.52 0.74 2.05 0.37 0.56 83.42%
P/EPS 30.68 -70.09 36.99 110.53 -47.26 -9.29 -17.46 -
EY 3.26 -1.43 2.70 0.90 -2.12 -10.77 -5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.58 0.57 0.64 0.57 0.58 13.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 26/02/07 -
Price 0.72 0.76 0.76 0.66 0.64 0.72 0.68 -
P/RPS 1.30 0.40 0.62 0.77 1.90 0.43 0.55 77.53%
P/EPS 28.69 -71.03 43.93 115.79 -43.84 -10.78 -16.96 -
EY 3.49 -1.41 2.28 0.86 -2.28 -9.27 -5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.69 0.60 0.59 0.66 0.56 10.45%

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