[OMESTI] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -41.27%
YoY- -60.37%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 49,389 25,478 33,308 38,925 43,144 24,877 46,846 3.58%
PBT 5,892 736 1,065 2,071 3,401 -1,016 3,752 35.06%
Tax -1,426 -122 -53 -1,274 -2,044 -148 -1,310 5.81%
NP 4,466 614 1,012 797 1,357 -1,164 2,442 49.49%
-
NP to SH 4,466 614 1,012 797 1,357 -1,164 2,442 49.49%
-
Tax Rate 24.20% 16.58% 4.98% 61.52% 60.10% - 34.91% -
Total Cost 44,923 24,864 32,296 38,128 41,787 26,041 44,404 0.77%
-
Net Worth 63,986 61,399 58,929 58,795 57,754 56,238 58,190 6.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 882 - - - - -
Div Payout % - - 87.18% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 63,986 61,399 58,929 58,795 57,754 56,238 58,190 6.52%
NOSH 130,584 133,478 129,743 130,655 131,261 130,786 130,588 -0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 9.04% 2.41% 3.04% 2.05% 3.15% -4.68% 5.21% -
ROE 6.98% 1.00% 1.72% 1.36% 2.35% -2.07% 4.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 37.82 19.09 25.67 29.79 32.87 19.02 35.87 3.58%
EPS 3.42 0.46 0.78 0.61 1.04 -0.89 1.87 49.49%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.4542 0.45 0.44 0.43 0.4456 6.53%
Adjusted Per Share Value based on latest NOSH - 130,655
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 9.15 4.72 6.17 7.21 7.99 4.61 8.68 3.57%
EPS 0.83 0.11 0.19 0.15 0.25 -0.22 0.45 50.34%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1137 0.1091 0.1089 0.107 0.1041 0.1078 6.50%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.93 1.15 1.15 1.42 0.69 0.71 0.80 -
P/RPS 2.46 6.02 4.48 4.77 2.10 3.73 2.23 6.75%
P/EPS 27.19 250.00 147.44 232.79 66.74 -79.78 42.78 -26.05%
EY 3.68 0.40 0.68 0.43 1.50 -1.25 2.34 35.19%
DY 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 2.50 2.53 3.16 1.57 1.65 1.80 3.66%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 28/08/03 28/05/03 27/02/03 29/11/02 -
Price 0.82 1.09 1.15 1.28 1.10 0.74 0.75 -
P/RPS 2.17 5.71 4.48 4.30 3.35 3.89 2.09 2.53%
P/EPS 23.98 236.96 147.44 209.84 106.40 -83.15 40.11 -29.00%
EY 4.17 0.42 0.68 0.48 0.94 -1.20 2.49 40.97%
DY 0.00 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.37 2.53 2.84 2.50 1.72 1.68 -0.39%

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