[OMESTI] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 21.43%
YoY- 271.61%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 38,925 43,144 24,877 46,846 29,834 20,405 0 -
PBT 2,071 3,401 -1,016 3,752 2,872 5,610 0 -
Tax -1,274 -2,044 -148 -1,310 -861 -820 0 -
NP 797 1,357 -1,164 2,442 2,011 4,790 0 -
-
NP to SH 797 1,357 -1,164 2,442 2,011 4,790 0 -
-
Tax Rate 61.52% 60.10% - 34.91% 29.98% 14.62% - -
Total Cost 38,128 41,787 26,041 44,404 27,823 15,615 0 -
-
Net Worth 58,795 57,754 56,238 58,190 56,151 69,719 0 -
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 58,795 57,754 56,238 58,190 56,151 69,719 0 -
NOSH 130,655 131,261 130,786 130,588 130,584 129,110 35,575 138.61%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.05% 3.15% -4.68% 5.21% 6.74% 23.47% 0.00% -
ROE 1.36% 2.35% -2.07% 4.20% 3.58% 6.87% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.79 32.87 19.02 35.87 22.85 15.80 0.00 -
EPS 0.61 1.04 -0.89 1.87 1.54 3.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.44 0.43 0.4456 0.43 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,588
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 7.21 7.99 4.61 8.68 5.52 3.78 0.00 -
EPS 0.15 0.25 -0.22 0.45 0.37 0.89 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1089 0.107 0.1041 0.1078 0.104 0.1291 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 1.42 0.69 0.71 0.80 1.29 1.91 0.00 -
P/RPS 4.77 2.10 3.73 2.23 5.65 12.09 0.00 -
P/EPS 232.79 66.74 -79.78 42.78 83.77 51.48 0.00 -
EY 0.43 1.50 -1.25 2.34 1.19 1.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 1.57 1.65 1.80 3.00 3.54 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 27/02/03 29/11/02 30/08/02 31/05/02 - -
Price 1.28 1.10 0.74 0.75 1.00 1.35 0.00 -
P/RPS 4.30 3.35 3.89 2.09 4.38 8.54 0.00 -
P/EPS 209.84 106.40 -83.15 40.11 64.94 36.39 0.00 -
EY 0.48 0.94 -1.20 2.49 1.54 2.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 2.50 1.72 1.68 2.33 2.50 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