[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 197.35%
YoY- -38.52%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 144,025 65,384 321,381 231,413 158,607 84,684 379,466 -47.54%
PBT 3,187 5,766 16,218 11,540 6,216 4,828 15,617 -65.30%
Tax -1,408 -560 -2,483 -2,931 -2,749 -1,901 -4,450 -53.53%
NP 1,779 5,206 13,735 8,609 3,467 2,927 11,167 -70.57%
-
NP to SH 4,096 6,509 12,616 7,621 2,563 2,733 9,188 -41.61%
-
Tax Rate 44.18% 9.71% 15.31% 25.40% 44.22% 39.37% 28.49% -
Total Cost 142,246 60,178 307,646 222,804 155,140 81,757 368,299 -46.93%
-
Net Worth 211,241 212,658 219,916 215,005 210,370 210,589 206,463 1.53%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 18,580 18,587 18,572 - - -
Div Payout % - - 147.28% 243.90% 724.64% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 211,241 212,658 219,916 215,005 210,370 210,589 206,463 1.53%
NOSH 186,181 185,971 185,802 185,878 185,724 185,918 184,128 0.74%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.24% 7.96% 4.27% 3.72% 2.19% 3.46% 2.94% -
ROE 1.94% 3.06% 5.74% 3.54% 1.22% 1.30% 4.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.36 35.16 172.97 124.50 85.40 45.55 206.09 -47.93%
EPS 2.20 3.50 6.79 4.10 1.38 1.47 4.99 -42.04%
DPS 0.00 0.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 1.1346 1.1435 1.1836 1.1567 1.1327 1.1327 1.1213 0.78%
Adjusted Per Share Value based on latest NOSH - 185,955
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.64 12.09 59.44 42.80 29.34 15.66 70.18 -47.54%
EPS 0.76 1.20 2.33 1.41 0.47 0.51 1.70 -41.50%
DPS 0.00 0.00 3.44 3.44 3.44 0.00 0.00 -
NAPS 0.3907 0.3933 0.4067 0.3977 0.3891 0.3895 0.3819 1.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.98 1.16 1.10 1.12 0.88 0.80 -
P/RPS 1.29 2.79 0.67 0.88 1.31 1.93 0.39 121.83%
P/EPS 45.45 28.00 17.08 26.83 81.16 59.86 16.03 100.19%
EY 2.20 3.57 5.85 3.73 1.23 1.67 6.24 -50.06%
DY 0.00 0.00 8.62 9.09 8.93 0.00 0.00 -
P/NAPS 0.88 0.86 0.98 0.95 0.99 0.78 0.71 15.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 24/02/10 18/11/09 27/08/09 10/06/09 -
Price 0.92 0.96 1.01 1.16 1.10 1.22 0.99 -
P/RPS 1.19 2.73 0.58 0.93 1.29 2.68 0.48 83.07%
P/EPS 41.82 27.43 14.87 28.29 79.71 82.99 19.84 64.32%
EY 2.39 3.65 6.72 3.53 1.25 1.20 5.04 -39.16%
DY 0.00 0.00 9.90 8.62 9.09 0.00 0.00 -
P/NAPS 0.81 0.84 0.85 1.00 0.97 1.08 0.88 -5.37%

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