[OMESTI] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 58.34%
YoY- 96.06%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 84,684 89,370 86,411 101,664 102,021 123,394 68,010 15.75%
PBT 4,828 -4,499 212 12,278 7,626 -5,785 5,192 -4.73%
Tax -1,901 1,035 342 -3,426 -2,401 308 -1,924 -0.79%
NP 2,927 -3,464 554 8,852 5,225 -5,477 3,268 -7.08%
-
NP to SH 2,733 -3,207 457 7,317 4,621 -5,146 2,136 17.87%
-
Tax Rate 39.37% - -161.32% 27.90% 31.48% - 37.06% -
Total Cost 81,757 92,834 85,857 92,812 96,796 128,871 64,742 16.84%
-
Net Worth 210,589 206,667 210,530 210,648 203,618 198,653 204,245 2.06%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 210,589 206,667 210,530 210,648 203,618 198,653 204,245 2.06%
NOSH 185,918 184,310 182,800 183,844 184,103 183,785 184,137 0.64%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.46% -3.88% 0.64% 8.71% 5.12% -4.44% 4.81% -
ROE 1.30% -1.55% 0.22% 3.47% 2.27% -2.59% 1.05% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 45.55 48.49 47.27 55.30 55.41 67.14 36.93 15.02%
EPS 1.47 -1.74 0.25 3.98 2.51 -2.80 1.16 17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1327 1.1213 1.1517 1.1458 1.106 1.0809 1.1092 1.40%
Adjusted Per Share Value based on latest NOSH - 183,844
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 15.68 16.55 16.00 18.83 18.89 22.85 12.59 15.77%
EPS 0.51 -0.59 0.08 1.36 0.86 -0.95 0.40 17.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.3827 0.3899 0.3901 0.3771 0.3679 0.3782 2.07%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.88 0.80 0.75 0.77 0.77 0.75 0.64 -
P/RPS 1.93 1.65 1.59 1.39 1.39 1.12 1.73 7.57%
P/EPS 59.86 -45.98 300.00 19.35 30.68 -26.79 55.17 5.59%
EY 1.67 -2.18 0.33 5.17 3.26 -3.73 1.81 -5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.65 0.67 0.70 0.69 0.58 21.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 10/06/09 25/02/09 28/11/08 21/08/08 30/05/08 28/02/08 -
Price 1.22 0.99 0.80 0.80 0.72 0.76 0.76 -
P/RPS 2.68 2.04 1.69 1.45 1.30 1.13 2.06 19.19%
P/EPS 82.99 -56.90 320.00 20.10 28.69 -27.14 65.52 17.08%
EY 1.20 -1.76 0.31 4.98 3.49 -3.68 1.53 -14.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.88 0.69 0.70 0.65 0.70 0.69 34.84%

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