[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 44.01%
YoY- -3085.46%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 156,275 62,170 286,107 210,605 147,901 69,584 144,978 5.12%
PBT 4,977 -1,650 -4,990 -1,742 -9,810 -12,722 -2,384 -
Tax -2,788 -848 -3,881 -3,940 -1,773 -614 -247 402.44%
NP 2,189 -2,498 -8,871 -5,682 -11,583 -13,336 -2,631 -
-
NP to SH 1,041 -2,691 -11,322 -6,777 -12,104 -13,499 -1,961 -
-
Tax Rate 56.02% - - - - - - -
Total Cost 154,086 64,668 294,978 216,287 159,484 82,920 147,609 2.90%
-
Net Worth 200,255 199,060 185,118 204,949 199,479 197,917 168,466 12.20%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 200,255 199,060 185,118 204,949 199,479 197,917 168,466 12.20%
NOSH 182,631 184,315 169,584 169,002 169,050 169,160 134,246 22.75%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.40% -4.02% -3.10% -2.70% -7.83% -19.17% -1.81% -
ROE 0.52% -1.35% -6.12% -3.31% -6.07% -6.82% -1.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 85.57 33.73 168.71 124.62 87.49 41.13 107.99 -14.35%
EPS 0.57 -1.46 -6.67 -4.01 -7.16 -7.98 -1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0965 1.08 1.0916 1.2127 1.18 1.17 1.2549 -8.59%
Adjusted Per Share Value based on latest NOSH - 169,111
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 28.90 11.50 52.92 38.95 27.35 12.87 26.81 5.12%
EPS 0.19 -0.50 -2.09 -1.25 -2.24 -2.50 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3704 0.3682 0.3424 0.3791 0.3689 0.3661 0.3116 12.20%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.63 0.69 0.62 0.70 0.73 0.75 0.72 -
P/RPS 0.74 2.05 0.37 0.56 0.83 1.82 0.67 6.84%
P/EPS 110.53 -47.26 -9.29 -17.46 -10.20 -9.40 -49.29 -
EY 0.90 -2.12 -10.77 -5.73 -9.81 -10.64 -2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.57 0.58 0.62 0.64 0.57 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 25/05/07 26/02/07 27/11/06 29/08/06 15/06/06 -
Price 0.66 0.64 0.72 0.68 0.68 0.74 0.79 -
P/RPS 0.77 1.90 0.43 0.55 0.78 1.80 0.73 3.61%
P/EPS 115.79 -43.84 -10.78 -16.96 -9.50 -9.27 -54.08 -
EY 0.86 -2.28 -9.27 -5.90 -10.53 -10.78 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.66 0.56 0.58 0.63 0.63 -3.19%

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