[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -26.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 72,233 38,925 144,701 101,557 76,680 29,834 20,405 132.09%
PBT 3,138 2,071 9,006 5,605 6,621 2,872 5,610 -32.08%
Tax -1,328 -1,274 -4,359 -2,315 -2,167 -861 -820 37.86%
NP 1,810 797 4,647 3,290 4,454 2,011 4,790 -47.70%
-
NP to SH 1,810 797 4,647 3,290 4,454 2,011 4,790 -47.70%
-
Tax Rate 42.32% 61.52% 48.40% 41.30% 32.73% 29.98% 14.62% -
Total Cost 70,423 38,128 140,054 98,267 72,226 27,823 15,615 172.72%
-
Net Worth 59,144 58,795 57,381 55,916 58,032 56,151 69,719 -10.37%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,588 - - - - - - -
Div Payout % 87.77% - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 59,144 58,795 57,381 55,916 58,032 56,151 69,719 -10.37%
NOSH 130,215 130,655 130,412 130,039 130,233 130,584 129,110 0.56%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.51% 2.05% 3.21% 3.24% 5.81% 6.74% 23.47% -
ROE 3.06% 1.36% 8.10% 5.88% 7.68% 3.58% 6.87% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 55.47 29.79 110.96 78.10 58.88 22.85 15.80 130.81%
EPS 1.39 0.61 3.57 2.53 3.42 1.54 3.71 -47.99%
DPS 1.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4542 0.45 0.44 0.43 0.4456 0.43 0.54 -10.88%
Adjusted Per Share Value based on latest NOSH - 130,786
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 13.38 7.21 26.80 18.81 14.20 5.52 3.78 132.08%
EPS 0.34 0.15 0.86 0.61 0.82 0.37 0.89 -47.31%
DPS 0.29 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1095 0.1089 0.1063 0.1035 0.1075 0.104 0.1291 -10.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.42 0.69 0.71 0.80 1.29 1.91 -
P/RPS 2.07 4.77 0.62 0.91 1.36 5.65 12.09 -69.13%
P/EPS 82.73 232.79 19.36 28.06 23.39 83.77 51.48 37.15%
EY 1.21 0.43 5.16 3.56 4.28 1.19 1.94 -26.97%
DY 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.16 1.57 1.65 1.80 3.00 3.54 -20.04%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 28/05/03 27/02/03 29/11/02 30/08/02 31/05/02 -
Price 1.15 1.28 1.10 0.74 0.75 1.00 1.35 -
P/RPS 2.07 4.30 0.99 0.95 1.27 4.38 8.54 -61.09%
P/EPS 82.73 209.84 30.87 29.25 21.93 64.94 36.39 72.81%
EY 1.21 0.48 3.24 3.42 4.56 1.54 2.75 -42.12%
DY 1.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.84 2.50 1.72 1.68 2.33 2.50 0.79%

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