[OMESTI] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
10-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -25.87%
YoY- 566.4%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 231,413 158,607 84,684 379,466 290,096 203,685 102,021 72.37%
PBT 11,540 6,216 4,828 15,617 20,116 19,904 7,626 31.70%
Tax -2,931 -2,749 -1,901 -4,450 -5,485 -5,827 -2,401 14.18%
NP 8,609 3,467 2,927 11,167 14,631 14,077 5,225 39.37%
-
NP to SH 7,621 2,563 2,733 9,188 12,395 11,938 4,621 39.46%
-
Tax Rate 25.40% 44.22% 39.37% 28.49% 27.27% 29.28% 31.48% -
Total Cost 222,804 155,140 81,757 368,299 275,465 189,608 96,796 74.06%
-
Net Worth 215,005 210,370 210,589 206,463 211,800 210,439 203,618 3.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 18,587 18,572 - - - - - -
Div Payout % 243.90% 724.64% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 215,005 210,370 210,589 206,463 211,800 210,439 203,618 3.68%
NOSH 185,878 185,724 185,918 184,128 183,902 183,661 184,103 0.63%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.72% 2.19% 3.46% 2.94% 5.04% 6.91% 5.12% -
ROE 3.54% 1.22% 1.30% 4.45% 5.85% 5.67% 2.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 124.50 85.40 45.55 206.09 157.74 110.90 55.41 71.29%
EPS 4.10 1.38 1.47 4.99 6.74 6.50 2.51 38.57%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1567 1.1327 1.1327 1.1213 1.1517 1.1458 1.106 3.02%
Adjusted Per Share Value based on latest NOSH - 184,310
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 42.85 29.37 15.68 70.27 53.72 37.72 18.89 72.38%
EPS 1.41 0.47 0.51 1.70 2.30 2.21 0.86 38.91%
DPS 3.44 3.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.3896 0.39 0.3823 0.3922 0.3897 0.3771 3.68%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.10 1.12 0.88 0.80 0.75 0.77 0.77 -
P/RPS 0.88 1.31 1.93 0.39 0.48 0.69 1.39 -26.20%
P/EPS 26.83 81.16 59.86 16.03 11.13 11.85 30.68 -8.52%
EY 3.73 1.23 1.67 6.24 8.99 8.44 3.26 9.36%
DY 9.09 8.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.78 0.71 0.65 0.67 0.70 22.51%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 27/08/09 10/06/09 25/02/09 28/11/08 21/08/08 -
Price 1.16 1.10 1.22 0.99 0.80 0.80 0.72 -
P/RPS 0.93 1.29 2.68 0.48 0.51 0.72 1.30 -19.96%
P/EPS 28.29 79.71 82.99 19.84 11.87 12.31 28.69 -0.92%
EY 3.53 1.25 1.20 5.04 8.43 8.13 3.49 0.76%
DY 8.62 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 1.08 0.88 0.69 0.70 0.65 33.16%

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