[OMESTI] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 41.5%
YoY- -23.95%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 146,284 59,805 311,356 219,320 144,025 65,384 321,381 -40.79%
PBT 2,384 3,284 -21,671 4,407 3,187 5,766 16,218 -72.11%
Tax -3,512 -2,278 -5,110 -2,597 -1,408 -560 -2,483 25.97%
NP -1,128 1,006 -26,781 1,810 1,779 5,206 13,735 -
-
NP to SH 7,585 7,995 -19,568 5,796 4,096 6,509 12,616 -28.74%
-
Tax Rate 147.32% 69.37% - 58.93% 44.18% 9.71% 15.31% -
Total Cost 147,412 58,799 338,137 217,510 142,246 60,178 307,646 -38.73%
-
Net Worth 193,919 194,371 186,574 212,018 211,241 212,658 219,916 -8.03%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - 18,580 -
Div Payout % - - - - - - 147.28% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 193,919 194,371 186,574 212,018 211,241 212,658 219,916 -8.03%
NOSH 185,906 185,930 185,830 185,769 186,181 185,971 185,802 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.77% 1.68% -8.60% 0.83% 1.24% 7.96% 4.27% -
ROE 3.91% 4.11% -10.49% 2.73% 1.94% 3.06% 5.74% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 78.69 32.17 167.55 118.06 77.36 35.16 172.97 -40.82%
EPS 4.08 4.30 -10.53 3.12 2.20 3.50 6.79 -28.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 1.0431 1.0454 1.004 1.1413 1.1346 1.1435 1.1836 -8.07%
Adjusted Per Share Value based on latest NOSH - 186,813
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 27.09 11.08 57.66 40.61 26.67 12.11 59.52 -40.80%
EPS 1.40 1.48 -3.62 1.07 0.76 1.21 2.34 -28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.44 -
NAPS 0.3591 0.3599 0.3455 0.3926 0.3912 0.3938 0.4073 -8.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.76 0.74 1.06 1.02 1.00 0.98 1.16 -
P/RPS 0.97 2.30 0.63 0.86 1.29 2.79 0.67 27.94%
P/EPS 18.63 17.21 -10.07 32.69 45.45 28.00 17.08 5.95%
EY 5.37 5.81 -9.93 3.06 2.20 3.57 5.85 -5.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.62 -
P/NAPS 0.73 0.71 1.06 0.89 0.88 0.86 0.98 -17.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 -
Price 0.88 0.75 0.75 1.00 0.92 0.96 1.01 -
P/RPS 1.12 2.33 0.45 0.85 1.19 2.73 0.58 55.00%
P/EPS 21.57 17.44 -7.12 32.05 41.82 27.43 14.87 28.11%
EY 4.64 5.73 -14.04 3.12 2.39 3.65 6.72 -21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.90 -
P/NAPS 0.84 0.72 0.75 0.88 0.81 0.84 0.85 -0.78%

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