[OMESTI] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 184.2%
YoY- 48.25%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 104,047 76,991 28,971 147,099 97,711 72,233 38,925 92.03%
PBT -112 751 -420 9,765 3,874 3,138 2,071 -
Tax -16 -311 45 -2,876 -1,450 -1,328 -1,274 -94.52%
NP -128 440 -375 6,889 2,424 1,810 797 -
-
NP to SH -128 440 -375 6,889 2,424 1,810 797 -
-
Tax Rate - 41.41% - 29.45% 37.43% 42.32% 61.52% -
Total Cost 104,175 76,551 29,346 140,210 95,287 70,423 38,128 94.84%
-
Net Worth 63,244 64,304 63,336 64,053 60,272 59,144 58,795 4.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - 1,588 - -
Div Payout % - - - - - 87.77% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 63,244 64,304 63,336 64,053 60,272 59,144 58,795 4.95%
NOSH 127,999 129,411 129,310 130,721 131,027 130,215 130,655 -1.35%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.12% 0.57% -1.29% 4.68% 2.48% 2.51% 2.05% -
ROE -0.20% 0.68% -0.59% 10.76% 4.02% 3.06% 1.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 81.29 59.49 22.40 112.53 74.57 55.47 29.79 94.68%
EPS -0.10 0.34 -0.29 5.27 1.85 1.39 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
NAPS 0.4941 0.4969 0.4898 0.49 0.46 0.4542 0.45 6.40%
Adjusted Per Share Value based on latest NOSH - 130,584
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.24 14.24 5.36 27.21 18.07 13.36 7.20 91.99%
EPS -0.02 0.08 -0.07 1.27 0.45 0.33 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.29 0.00 -
NAPS 0.117 0.1189 0.1171 0.1185 0.1115 0.1094 0.1087 5.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.55 0.69 0.81 0.93 1.15 1.15 1.42 -
P/RPS 0.68 1.16 3.62 0.83 1.54 2.07 4.77 -72.54%
P/EPS -550.00 202.94 -279.31 17.65 62.16 82.73 232.79 -
EY -0.18 0.49 -0.36 5.67 1.61 1.21 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 1.11 1.39 1.65 1.90 2.50 2.53 3.16 -50.05%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 30/08/04 28/05/04 27/02/04 21/11/03 28/08/03 -
Price 0.49 0.60 0.69 0.82 1.09 1.15 1.28 -
P/RPS 0.60 1.01 3.08 0.73 1.46 2.07 4.30 -72.93%
P/EPS -490.00 176.47 -237.93 15.56 58.92 82.73 209.84 -
EY -0.20 0.57 -0.42 6.43 1.70 1.21 0.48 -
DY 0.00 0.00 0.00 0.00 0.00 1.06 0.00 -
P/NAPS 0.99 1.21 1.41 1.67 2.37 2.53 2.84 -50.31%

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