[OMESTI] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 238.68%
YoY- 167.53%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 102,021 123,394 68,010 94,105 62,170 75,502 62,704 38.37%
PBT 7,626 -5,785 5,192 6,627 -1,650 -3,248 8,068 -3.68%
Tax -2,401 308 -1,924 -1,940 -848 59 -2,167 7.08%
NP 5,225 -5,477 3,268 4,687 -2,498 -3,189 5,901 -7.79%
-
NP to SH 4,621 -5,146 2,136 3,732 -2,691 -4,545 5,327 -9.05%
-
Tax Rate 31.48% - 37.06% 29.27% - - 26.86% -
Total Cost 96,796 128,871 64,742 89,418 64,668 78,691 56,803 42.71%
-
Net Worth 203,618 198,653 204,245 201,583 199,060 186,160 205,081 -0.47%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 203,618 198,653 204,245 201,583 199,060 186,160 205,081 -0.47%
NOSH 184,103 183,785 184,137 183,842 184,315 169,900 169,111 5.83%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.12% -4.44% 4.81% 4.98% -4.02% -4.22% 9.41% -
ROE 2.27% -2.59% 1.05% 1.85% -1.35% -2.44% 2.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 55.41 67.14 36.93 51.19 33.73 44.44 37.08 30.73%
EPS 2.51 -2.80 1.16 2.03 -1.46 -2.02 3.15 -14.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.106 1.0809 1.1092 1.0965 1.08 1.0957 1.2127 -5.96%
Adjusted Per Share Value based on latest NOSH - 183,842
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.89 22.85 12.59 17.43 11.51 13.98 11.61 38.37%
EPS 0.86 -0.95 0.40 0.69 -0.50 -0.84 0.99 -8.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3771 0.3679 0.3782 0.3733 0.3686 0.3447 0.3798 -0.47%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.77 0.75 0.64 0.63 0.69 0.62 0.70 -
P/RPS 1.39 1.12 1.73 1.23 2.05 1.40 1.89 -18.53%
P/EPS 30.68 -26.79 55.17 31.03 -47.26 -23.18 22.22 24.02%
EY 3.26 -3.73 1.81 3.22 -2.12 -4.31 4.50 -19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.58 0.57 0.64 0.57 0.58 13.36%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 26/02/07 -
Price 0.72 0.76 0.76 0.66 0.64 0.72 0.68 -
P/RPS 1.30 1.13 2.06 1.29 1.90 1.62 1.83 -20.40%
P/EPS 28.69 -27.14 65.52 32.51 -43.84 -26.92 21.59 20.89%
EY 3.49 -3.68 1.53 3.08 -2.28 -3.72 4.63 -17.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.69 0.60 0.59 0.66 0.56 10.45%

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