[OMESTI] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 509.05%
YoY- 275.0%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 78,317 69,584 59,782 34,636 26,534 24,026 30,262 88.38%
PBT 2,912 -12,722 -3,659 1,777 42 -544 2,607 7.64%
Tax -1,159 -614 723 -625 -249 -96 -765 31.87%
NP 1,753 -13,336 -2,936 1,152 -207 -640 1,842 -3.24%
-
NP to SH 1,395 -13,499 -2,188 994 -243 -524 1,842 -16.90%
-
Tax Rate 39.80% - - 35.17% 592.86% - 29.34% -
Total Cost 76,564 82,920 62,718 33,484 26,741 24,666 28,420 93.49%
-
Net Worth 200,743 197,917 167,345 169,367 64,062 65,997 66,390 108.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 200,743 197,917 167,345 169,367 64,062 65,997 66,390 108.96%
NOSH 170,121 169,160 133,353 129,090 127,894 130,999 130,638 19.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.24% -19.17% -4.91% 3.33% -0.78% -2.66% 6.09% -
ROE 0.69% -6.82% -1.31% 0.59% -0.38% -0.79% 2.77% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 46.04 41.13 44.83 26.83 20.75 18.34 23.16 58.03%
EPS 0.82 -7.98 -1.62 0.77 -0.19 -0.40 1.41 -30.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.2549 1.312 0.5009 0.5038 0.5082 75.25%
Adjusted Per Share Value based on latest NOSH - 129,090
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 14.49 12.87 11.06 6.41 4.91 4.44 5.60 88.36%
EPS 0.26 -2.50 -0.40 0.18 -0.04 -0.10 0.34 -16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3713 0.3661 0.3095 0.3133 0.1185 0.1221 0.1228 108.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.73 0.75 0.72 0.76 0.56 0.56 0.48 -
P/RPS 1.59 1.82 1.61 2.83 2.70 3.05 2.07 -16.11%
P/EPS 89.02 -9.40 -43.88 98.70 -294.74 -140.00 34.04 89.70%
EY 1.12 -10.64 -2.28 1.01 -0.34 -0.71 2.94 -47.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.57 0.58 1.12 1.11 0.94 -24.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 15/06/06 28/02/06 29/11/05 30/08/05 31/05/05 -
Price 0.68 0.74 0.79 0.82 0.57 0.57 0.50 -
P/RPS 1.48 1.80 1.76 3.06 2.75 3.11 2.16 -22.26%
P/EPS 82.93 -9.27 -48.15 106.49 -300.00 -142.50 35.46 76.09%
EY 1.21 -10.78 -2.08 0.94 -0.33 -0.70 2.82 -43.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.63 0.63 1.14 1.13 0.98 -29.48%

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