[OMESTI] QoQ Quarter Result on 30-Jun-2002 [#1]

Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -58.02%
YoY--%
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 43,144 24,877 46,846 29,834 20,405 0 1,467 854.74%
PBT 3,401 -1,016 3,752 2,872 5,610 0 -1,423 -
Tax -2,044 -148 -1,310 -861 -820 0 1,423 -
NP 1,357 -1,164 2,442 2,011 4,790 0 0 -
-
NP to SH 1,357 -1,164 2,442 2,011 4,790 0 -1,423 -
-
Tax Rate 60.10% - 34.91% 29.98% 14.62% - - -
Total Cost 41,787 26,041 44,404 27,823 15,615 0 1,467 834.60%
-
Net Worth 57,754 56,238 58,190 56,151 69,719 0 -91,107 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 57,754 56,238 58,190 56,151 69,719 0 -91,107 -
NOSH 131,261 130,786 130,588 130,584 129,110 35,575 35,575 138.96%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.15% -4.68% 5.21% 6.74% 23.47% 0.00% 0.00% -
ROE 2.35% -2.07% 4.20% 3.58% 6.87% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 32.87 19.02 35.87 22.85 15.80 0.00 4.12 299.77%
EPS 1.04 -0.89 1.87 1.54 3.71 0.00 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.4456 0.43 0.54 0.00 -2.561 -
Adjusted Per Share Value based on latest NOSH - 130,584
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.98 4.60 8.66 5.52 3.77 0.00 0.27 857.90%
EPS 0.25 -0.22 0.45 0.37 0.89 0.00 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.104 0.1076 0.1039 0.1289 0.00 -0.1685 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.69 0.71 0.80 1.29 1.91 0.00 0.00 -
P/RPS 2.10 3.73 2.23 5.65 12.09 0.00 0.00 -
P/EPS 66.74 -79.78 42.78 83.77 51.48 0.00 0.00 -
EY 1.50 -1.25 2.34 1.19 1.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.65 1.80 3.00 3.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 29/11/02 30/08/02 31/05/02 - 30/11/01 -
Price 1.10 0.74 0.75 1.00 1.35 0.00 0.00 -
P/RPS 3.35 3.89 2.09 4.38 8.54 0.00 0.00 -
P/EPS 106.40 -83.15 40.11 64.94 36.39 0.00 0.00 -
EY 0.94 -1.20 2.49 1.54 2.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.72 1.68 2.33 2.50 0.00 0.00 -

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