[OMESTI] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3075.29%
YoY- 1006.78%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 78,641 65,384 89,968 72,806 73,923 84,684 89,370 -8.16%
PBT -2,579 5,766 4,678 5,324 1,388 4,828 -4,499 -30.97%
Tax -848 -560 448 -182 -848 -1,901 1,035 -
NP -3,427 5,206 5,126 5,142 540 2,927 -3,464 -0.71%
-
NP to SH -2,413 6,509 4,995 5,058 -170 2,733 -3,207 -17.26%
-
Tax Rate - 9.71% -9.58% 3.42% 61.10% 39.37% - -
Total Cost 82,068 60,178 84,842 67,664 73,383 81,757 92,834 -7.88%
-
Net Worth 210,599 212,658 219,779 215,095 213,954 210,589 206,667 1.26%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 18,888 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 210,599 212,658 219,779 215,095 213,954 210,589 206,667 1.26%
NOSH 185,615 185,971 185,687 185,955 188,888 185,918 184,310 0.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.36% 7.96% 5.70% 7.06% 0.73% 3.46% -3.88% -
ROE -1.15% 3.06% 2.27% 2.35% -0.08% 1.30% -1.55% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.37 35.16 48.45 39.15 39.14 45.55 48.49 -8.59%
EPS -1.30 3.50 2.69 2.72 -0.09 1.47 -1.74 -17.64%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.1346 1.1435 1.1836 1.1567 1.1327 1.1327 1.1213 0.78%
Adjusted Per Share Value based on latest NOSH - 185,955
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.55 12.09 16.64 13.47 13.67 15.66 16.53 -8.14%
EPS -0.45 1.20 0.92 0.94 -0.03 0.51 -0.59 -16.50%
DPS 0.00 0.00 0.00 0.00 3.49 0.00 0.00 -
NAPS 0.3895 0.3933 0.4065 0.3978 0.3957 0.3895 0.3822 1.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.98 1.16 1.10 1.12 0.88 0.80 -
P/RPS 2.36 2.79 2.39 2.81 2.86 1.93 1.65 26.91%
P/EPS -76.92 28.00 43.12 40.44 -1,244.44 59.86 -45.98 40.87%
EY -1.30 3.57 2.32 2.47 -0.08 1.67 -2.18 -29.13%
DY 0.00 0.00 0.00 0.00 8.93 0.00 0.00 -
P/NAPS 0.88 0.86 0.98 0.95 0.99 0.78 0.71 15.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 24/02/10 18/11/09 27/08/09 10/06/09 -
Price 0.92 0.96 1.01 1.16 1.10 1.22 0.99 -
P/RPS 2.17 2.73 2.08 2.96 2.81 2.68 2.04 4.20%
P/EPS -70.77 27.43 37.55 42.65 -1,222.22 82.99 -56.90 15.63%
EY -1.41 3.65 2.66 2.34 -0.08 1.20 -1.76 -13.72%
DY 0.00 0.00 0.00 0.00 9.09 0.00 0.00 -
P/NAPS 0.81 0.84 0.85 1.00 0.97 1.08 0.88 -5.37%

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