[OMESTI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -67.07%
YoY- -477.36%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 224,285 156,275 62,170 286,107 210,605 147,901 69,584 117.73%
PBT 10,169 4,977 -1,650 -4,990 -1,742 -9,810 -12,722 -
Tax -4,712 -2,788 -848 -3,881 -3,940 -1,773 -614 287.62%
NP 5,457 2,189 -2,498 -8,871 -5,682 -11,583 -13,336 -
-
NP to SH 3,176 1,041 -2,691 -11,322 -6,777 -12,104 -13,499 -
-
Tax Rate 46.34% 56.02% - - - - - -
Total Cost 218,828 154,086 64,668 294,978 216,287 159,484 82,920 90.63%
-
Net Worth 203,631 200,255 199,060 185,118 204,949 199,479 197,917 1.91%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 203,631 200,255 199,060 185,118 204,949 199,479 197,917 1.91%
NOSH 183,583 182,631 184,315 169,584 169,002 169,050 169,160 5.59%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.43% 1.40% -4.02% -3.10% -2.70% -7.83% -19.17% -
ROE 1.56% 0.52% -1.35% -6.12% -3.31% -6.07% -6.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 122.17 85.57 33.73 168.71 124.62 87.49 41.13 106.22%
EPS 1.73 0.57 -1.46 -6.67 -4.01 -7.16 -7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1092 1.0965 1.08 1.0916 1.2127 1.18 1.17 -3.48%
Adjusted Per Share Value based on latest NOSH - 169,900
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.48 28.90 11.50 52.92 38.95 27.35 12.87 117.72%
EPS 0.59 0.19 -0.50 -2.09 -1.25 -2.24 -2.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3766 0.3704 0.3682 0.3424 0.3791 0.3689 0.3661 1.89%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.64 0.63 0.69 0.62 0.70 0.73 0.75 -
P/RPS 0.52 0.74 2.05 0.37 0.56 0.83 1.82 -56.52%
P/EPS 36.99 110.53 -47.26 -9.29 -17.46 -10.20 -9.40 -
EY 2.70 0.90 -2.12 -10.77 -5.73 -9.81 -10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.64 0.57 0.58 0.62 0.64 -6.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 25/05/07 26/02/07 27/11/06 29/08/06 -
Price 0.76 0.66 0.64 0.72 0.68 0.68 0.74 -
P/RPS 0.62 0.77 1.90 0.43 0.55 0.78 1.80 -50.76%
P/EPS 43.93 115.79 -43.84 -10.78 -16.96 -9.50 -9.27 -
EY 2.28 0.86 -2.28 -9.27 -5.90 -10.53 -10.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.59 0.66 0.56 0.58 0.63 6.23%

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