[OMESTI] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 101.45%
YoY- 113.36%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 89,217 105,425 88,332 69,312 109,668 79,527 75,490 11.79%
PBT 13,058 14,923 7,349 883 -34,127 2,414 2,372 212.09%
Tax -493 -1,371 -765 -820 -1,237 -1,376 -956 -35.71%
NP 12,565 13,552 6,584 63 -35,364 1,038 1,416 329.18%
-
NP to SH 12,132 13,588 5,701 545 -37,625 67 1,483 306.52%
-
Tax Rate 3.78% 9.19% 10.41% 92.87% - 57.00% 40.30% -
Total Cost 76,652 91,873 81,748 69,249 145,032 78,489 74,074 2.30%
-
Net Worth 228,512 0 0 155,077 139,980 159,342 175,587 19.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 228,512 0 0 155,077 139,980 159,342 175,587 19.21%
NOSH 341,062 325,069 299,736 247,727 185,896 167,500 185,374 50.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.08% 12.85% 7.45% 0.09% -32.25% 1.31% 1.88% -
ROE 5.31% 0.00% 0.00% 0.35% -26.88% 0.04% 0.84% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 26.16 32.43 29.47 27.98 58.99 47.48 40.72 -25.56%
EPS 3.56 4.18 1.90 0.22 -20.24 0.04 0.80 170.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.00 0.00 0.626 0.753 0.9513 0.9472 -20.62%
Adjusted Per Share Value based on latest NOSH - 247,727
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 16.52 19.52 16.36 12.84 20.31 14.73 13.98 11.78%
EPS 2.25 2.52 1.06 0.10 -6.97 0.01 0.27 311.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4232 0.00 0.00 0.2872 0.2592 0.2951 0.3252 19.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.80 0.735 0.69 0.47 0.655 0.70 0.80 -
P/RPS 3.06 2.27 2.34 1.68 1.11 1.47 1.96 34.61%
P/EPS 22.49 17.58 36.28 213.64 -3.24 1,750.00 100.00 -63.05%
EY 4.45 5.69 2.76 0.47 -30.90 0.06 1.00 170.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 0.00 0.75 0.87 0.74 0.84 26.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 20/11/13 27/08/13 30/05/13 22/02/13 23/11/12 -
Price 0.735 0.75 0.78 0.67 0.52 0.69 0.69 -
P/RPS 2.81 2.31 2.65 2.39 0.88 1.45 1.69 40.39%
P/EPS 20.66 17.94 41.01 304.55 -2.57 1,725.00 86.25 -61.46%
EY 4.84 5.57 2.44 0.33 -38.92 0.06 1.16 159.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.00 1.07 0.69 0.73 0.73 31.46%

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