[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 3.83%
YoY- 290.27%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 158,607 84,684 379,466 290,096 203,685 102,021 347,679 -40.71%
PBT 6,216 4,828 15,617 20,116 19,904 7,626 4,384 26.18%
Tax -2,749 -1,901 -4,450 -5,485 -5,827 -2,401 -4,404 -26.94%
NP 3,467 2,927 11,167 14,631 14,077 5,225 -20 -
-
NP to SH 2,563 2,733 9,188 12,395 11,938 4,621 -1,970 -
-
Tax Rate 44.22% 39.37% 28.49% 27.27% 29.28% 31.48% 100.46% -
Total Cost 155,140 81,757 368,299 275,465 189,608 96,796 347,699 -41.58%
-
Net Worth 210,370 210,589 206,463 211,800 210,439 203,618 199,006 3.76%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 18,572 - - - - - - -
Div Payout % 724.64% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 210,370 210,589 206,463 211,800 210,439 203,618 199,006 3.76%
NOSH 185,724 185,918 184,128 183,902 183,661 184,103 184,112 0.58%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.19% 3.46% 2.94% 5.04% 6.91% 5.12% -0.01% -
ROE 1.22% 1.30% 4.45% 5.85% 5.67% 2.27% -0.99% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.40 45.55 206.09 157.74 110.90 55.41 188.84 -41.05%
EPS 1.38 1.47 4.99 6.74 6.50 2.51 -1.07 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1327 1.1327 1.1213 1.1517 1.1458 1.106 1.0809 3.16%
Adjusted Per Share Value based on latest NOSH - 182,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.37 15.68 70.27 53.72 37.72 18.89 64.39 -40.71%
EPS 0.47 0.51 1.70 2.30 2.21 0.86 -0.36 -
DPS 3.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3896 0.39 0.3823 0.3922 0.3897 0.3771 0.3685 3.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.12 0.88 0.80 0.75 0.77 0.77 0.75 -
P/RPS 1.31 1.93 0.39 0.48 0.69 1.39 0.40 120.37%
P/EPS 81.16 59.86 16.03 11.13 11.85 30.68 -70.09 -
EY 1.23 1.67 6.24 8.99 8.44 3.26 -1.43 -
DY 8.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.71 0.65 0.67 0.70 0.69 27.18%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 27/08/09 10/06/09 25/02/09 28/11/08 21/08/08 30/05/08 -
Price 1.10 1.22 0.99 0.80 0.80 0.72 0.76 -
P/RPS 1.29 2.68 0.48 0.51 0.72 1.30 0.40 118.12%
P/EPS 79.71 82.99 19.84 11.87 12.31 28.69 -71.03 -
EY 1.25 1.20 5.04 8.43 8.13 3.49 -1.41 -
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 0.88 0.69 0.70 0.65 0.70 24.26%

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