[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 33.92%
YoY- -26.32%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 76,991 28,971 147,099 97,711 72,233 38,925 144,701 -34.26%
PBT 751 -420 9,765 3,874 3,138 2,071 9,006 -80.82%
Tax -311 45 -2,876 -1,450 -1,328 -1,274 -4,359 -82.71%
NP 440 -375 6,889 2,424 1,810 797 4,647 -79.13%
-
NP to SH 440 -375 6,889 2,424 1,810 797 4,647 -79.13%
-
Tax Rate 41.41% - 29.45% 37.43% 42.32% 61.52% 48.40% -
Total Cost 76,551 29,346 140,210 95,287 70,423 38,128 140,054 -33.07%
-
Net Worth 64,304 63,336 64,053 60,272 59,144 58,795 57,381 7.86%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 1,588 - - -
Div Payout % - - - - 87.77% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 64,304 63,336 64,053 60,272 59,144 58,795 57,381 7.86%
NOSH 129,411 129,310 130,721 131,027 130,215 130,655 130,412 -0.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.57% -1.29% 4.68% 2.48% 2.51% 2.05% 3.21% -
ROE 0.68% -0.59% 10.76% 4.02% 3.06% 1.36% 8.10% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 59.49 22.40 112.53 74.57 55.47 29.79 110.96 -33.92%
EPS 0.34 -0.29 5.27 1.85 1.39 0.61 3.57 -79.05%
DPS 0.00 0.00 0.00 0.00 1.22 0.00 0.00 -
NAPS 0.4969 0.4898 0.49 0.46 0.4542 0.45 0.44 8.42%
Adjusted Per Share Value based on latest NOSH - 133,478
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.26 5.37 27.24 18.09 13.38 7.21 26.80 -34.26%
EPS 0.08 -0.07 1.28 0.45 0.34 0.15 0.86 -79.38%
DPS 0.00 0.00 0.00 0.00 0.29 0.00 0.00 -
NAPS 0.1191 0.1173 0.1186 0.1116 0.1095 0.1089 0.1063 7.85%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.69 0.81 0.93 1.15 1.15 1.42 0.69 -
P/RPS 1.16 3.62 0.83 1.54 2.07 4.77 0.62 51.66%
P/EPS 202.94 -279.31 17.65 62.16 82.73 232.79 19.36 376.92%
EY 0.49 -0.36 5.67 1.61 1.21 0.43 5.16 -79.09%
DY 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 1.39 1.65 1.90 2.50 2.53 3.16 1.57 -7.77%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 27/02/04 21/11/03 28/08/03 28/05/03 -
Price 0.60 0.69 0.82 1.09 1.15 1.28 1.10 -
P/RPS 1.01 3.08 0.73 1.46 2.07 4.30 0.99 1.33%
P/EPS 176.47 -237.93 15.56 58.92 82.73 209.84 30.87 218.69%
EY 0.57 -0.42 6.43 1.70 1.21 0.48 3.24 -68.50%
DY 0.00 0.00 0.00 0.00 1.06 0.00 0.00 -
P/NAPS 1.21 1.41 1.67 2.37 2.53 2.84 2.50 -38.27%

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