[OMESTI] QoQ Quarter Result on 30-Jun-2009 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 185.22%
YoY- -40.86%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 89,968 72,806 73,923 84,684 89,370 86,411 101,664 -7.83%
PBT 4,678 5,324 1,388 4,828 -4,499 212 12,278 -47.47%
Tax 448 -182 -848 -1,901 1,035 342 -3,426 -
NP 5,126 5,142 540 2,927 -3,464 554 8,852 -30.54%
-
NP to SH 4,995 5,058 -170 2,733 -3,207 457 7,317 -22.48%
-
Tax Rate -9.58% 3.42% 61.10% 39.37% - -161.32% 27.90% -
Total Cost 84,842 67,664 73,383 81,757 92,834 85,857 92,812 -5.81%
-
Net Worth 219,779 215,095 213,954 210,589 206,667 210,530 210,648 2.87%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 18,888 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 219,779 215,095 213,954 210,589 206,667 210,530 210,648 2.87%
NOSH 185,687 185,955 188,888 185,918 184,310 182,800 183,844 0.66%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.70% 7.06% 0.73% 3.46% -3.88% 0.64% 8.71% -
ROE 2.27% 2.35% -0.08% 1.30% -1.55% 0.22% 3.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.45 39.15 39.14 45.55 48.49 47.27 55.30 -8.44%
EPS 2.69 2.72 -0.09 1.47 -1.74 0.25 3.98 -23.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.1836 1.1567 1.1327 1.1327 1.1213 1.1517 1.1458 2.18%
Adjusted Per Share Value based on latest NOSH - 185,918
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.64 13.47 13.67 15.66 16.53 15.98 18.80 -7.82%
EPS 0.92 0.94 -0.03 0.51 -0.59 0.08 1.35 -22.57%
DPS 0.00 0.00 3.49 0.00 0.00 0.00 0.00 -
NAPS 0.4065 0.3978 0.3957 0.3895 0.3822 0.3894 0.3896 2.87%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.16 1.10 1.12 0.88 0.80 0.75 0.77 -
P/RPS 2.39 2.81 2.86 1.93 1.65 1.59 1.39 43.57%
P/EPS 43.12 40.44 -1,244.44 59.86 -45.98 300.00 19.35 70.69%
EY 2.32 2.47 -0.08 1.67 -2.18 0.33 5.17 -41.41%
DY 0.00 0.00 8.93 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.95 0.99 0.78 0.71 0.65 0.67 28.88%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 18/11/09 27/08/09 10/06/09 25/02/09 28/11/08 -
Price 1.01 1.16 1.10 1.22 0.99 0.80 0.80 -
P/RPS 2.08 2.96 2.81 2.68 2.04 1.69 1.45 27.22%
P/EPS 37.55 42.65 -1,222.22 82.99 -56.90 320.00 20.10 51.74%
EY 2.66 2.34 -0.08 1.20 -1.76 0.31 4.98 -34.19%
DY 0.00 0.00 9.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 0.97 1.08 0.88 0.69 0.70 13.83%

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