[OMESTI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1487.15%
YoY- -266.61%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 263,069 157,644 69,312 338,633 228,965 149,438 73,948 132.50%
PBT 23,155 8,232 883 -32,179 1,948 -466 -2,838 -
Tax -2,956 -1,585 -820 -4,657 -3,420 -2,044 -1,088 94.35%
NP 20,199 6,647 63 -36,836 -1,472 -2,510 -3,926 -
-
NP to SH 19,834 6,246 545 -40,155 -2,530 -2,597 -4,080 -
-
Tax Rate 12.77% 19.25% 92.87% - 175.56% - - -
Total Cost 242,870 150,997 69,249 375,469 230,437 151,948 77,874 113.02%
-
Net Worth 0 0 155,077 139,317 176,969 175,705 174,750 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 0 0 155,077 139,317 176,969 175,705 174,750 -
NOSH 325,019 300,058 247,727 185,905 186,029 185,500 186,301 44.77%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.68% 4.22% 0.09% -10.88% -0.64% -1.68% -5.31% -
ROE 0.00% 0.00% 0.35% -28.82% -1.43% -1.48% -2.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 80.94 52.54 27.98 182.15 123.08 80.56 39.69 60.60%
EPS 6.10 2.08 0.22 -21.60 -1.36 -1.40 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.626 0.7494 0.9513 0.9472 0.938 -
Adjusted Per Share Value based on latest NOSH - 185,896
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 48.72 29.19 12.84 62.71 42.40 27.67 13.69 132.55%
EPS 3.67 1.16 0.10 -7.44 -0.47 -0.48 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.00 0.2872 0.258 0.3277 0.3254 0.3236 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.735 0.69 0.47 0.655 0.70 0.80 0.94 -
P/RPS 0.91 1.31 1.68 0.36 0.57 0.99 2.37 -47.08%
P/EPS 12.04 33.15 213.64 -3.03 -51.47 -57.14 -42.92 -
EY 8.30 3.02 0.47 -32.98 -1.94 -1.75 -2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.75 0.87 0.74 0.84 1.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 27/08/13 30/05/13 22/02/13 23/11/12 28/08/12 -
Price 0.75 0.78 0.67 0.52 0.69 0.69 0.83 -
P/RPS 0.93 1.48 2.39 0.29 0.56 0.86 2.09 -41.62%
P/EPS 12.29 37.47 304.55 -2.41 -50.74 -49.29 -37.90 -
EY 8.14 2.67 0.33 -41.54 -1.97 -2.03 -2.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.07 0.69 0.73 0.73 0.88 -

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