[OMESTI] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -233.38%
YoY- 44.03%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 228,965 149,438 73,948 294,927 210,644 146,284 59,805 143.73%
PBT 1,948 -466 -2,838 -8,138 3,195 2,384 3,284 -29.29%
Tax -3,420 -2,044 -1,088 -4,953 -4,132 -3,512 -2,278 30.95%
NP -1,472 -2,510 -3,926 -13,091 -937 -1,128 1,006 -
-
NP to SH -2,530 -2,597 -4,080 -10,953 8,212 7,585 7,995 -
-
Tax Rate 175.56% - - - 129.33% 147.32% 69.37% -
Total Cost 230,437 151,948 77,874 308,018 211,581 147,412 58,799 147.54%
-
Net Worth 176,969 175,705 174,750 178,633 194,672 193,919 194,371 -6.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 176,969 175,705 174,750 178,633 194,672 193,919 194,371 -6.03%
NOSH 186,029 185,500 186,301 185,747 185,791 185,906 185,930 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.64% -1.68% -5.31% -4.44% -0.44% -0.77% 1.68% -
ROE -1.43% -1.48% -2.33% -6.13% 4.22% 3.91% 4.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 123.08 80.56 39.69 158.78 113.38 78.69 32.17 143.62%
EPS -1.36 -1.40 -2.19 -5.89 4.42 4.08 4.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9513 0.9472 0.938 0.9617 1.0478 1.0431 1.0454 -6.06%
Adjusted Per Share Value based on latest NOSH - 185,944
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.40 27.67 13.69 54.62 39.01 27.09 11.08 143.66%
EPS -0.47 -0.48 -0.76 -2.03 1.52 1.40 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3277 0.3254 0.3236 0.3308 0.3605 0.3591 0.3599 -6.03%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.80 0.94 0.85 0.86 0.76 0.74 -
P/RPS 0.57 0.99 2.37 0.54 0.76 0.97 2.30 -60.37%
P/EPS -51.47 -57.14 -42.92 -14.41 19.46 18.63 17.21 -
EY -1.94 -1.75 -2.33 -6.94 5.14 5.37 5.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.00 0.88 0.82 0.73 0.71 2.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 28/08/12 28/05/12 23/02/12 25/11/11 25/08/11 -
Price 0.69 0.69 0.83 0.82 0.82 0.88 0.75 -
P/RPS 0.56 0.86 2.09 0.52 0.72 1.12 2.33 -61.17%
P/EPS -50.74 -49.29 -37.90 -13.91 18.55 21.57 17.44 -
EY -1.97 -2.03 -2.64 -7.19 5.39 4.64 5.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.88 0.85 0.78 0.84 0.72 0.91%

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