[OMESTI] QoQ Cumulative Quarter Result on 31-Mar-2003 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 41.25%
YoY- -2.99%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 97,711 72,233 38,925 144,701 101,557 76,680 29,834 120.06%
PBT 3,874 3,138 2,071 9,006 5,605 6,621 2,872 22.01%
Tax -1,450 -1,328 -1,274 -4,359 -2,315 -2,167 -861 41.41%
NP 2,424 1,810 797 4,647 3,290 4,454 2,011 13.22%
-
NP to SH 2,424 1,810 797 4,647 3,290 4,454 2,011 13.22%
-
Tax Rate 37.43% 42.32% 61.52% 48.40% 41.30% 32.73% 29.98% -
Total Cost 95,287 70,423 38,128 140,054 98,267 72,226 27,823 126.69%
-
Net Worth 60,272 59,144 58,795 57,381 55,916 58,032 56,151 4.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 1,588 - - - - - -
Div Payout % - 87.77% - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 60,272 59,144 58,795 57,381 55,916 58,032 56,151 4.82%
NOSH 131,027 130,215 130,655 130,412 130,039 130,233 130,584 0.22%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.48% 2.51% 2.05% 3.21% 3.24% 5.81% 6.74% -
ROE 4.02% 3.06% 1.36% 8.10% 5.88% 7.68% 3.58% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 74.57 55.47 29.79 110.96 78.10 58.88 22.85 119.54%
EPS 1.85 1.39 0.61 3.57 2.53 3.42 1.54 12.96%
DPS 0.00 1.22 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.4542 0.45 0.44 0.43 0.4456 0.43 4.58%
Adjusted Per Share Value based on latest NOSH - 131,261
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.07 13.36 7.20 26.76 18.78 14.18 5.52 119.99%
EPS 0.45 0.33 0.15 0.86 0.61 0.82 0.37 13.89%
DPS 0.00 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1094 0.1087 0.1061 0.1034 0.1073 0.1039 4.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.15 1.42 0.69 0.71 0.80 1.29 -
P/RPS 1.54 2.07 4.77 0.62 0.91 1.36 5.65 -57.86%
P/EPS 62.16 82.73 232.79 19.36 28.06 23.39 83.77 -17.99%
EY 1.61 1.21 0.43 5.16 3.56 4.28 1.19 22.25%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.53 3.16 1.57 1.65 1.80 3.00 -11.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 28/05/03 27/02/03 29/11/02 30/08/02 -
Price 1.09 1.15 1.28 1.10 0.74 0.75 1.00 -
P/RPS 1.46 2.07 4.30 0.99 0.95 1.27 4.38 -51.82%
P/EPS 58.92 82.73 209.84 30.87 29.25 21.93 64.94 -6.26%
EY 1.70 1.21 0.48 3.24 3.42 4.56 1.54 6.79%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.53 2.84 2.50 1.72 1.68 2.33 1.13%

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