[OMESTI] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 252.93%
YoY- -63.12%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 75,490 73,948 84,283 64,360 86,479 59,805 92,036 -12.34%
PBT 2,372 -2,838 -11,333 811 -900 3,284 -26,078 -
Tax -956 -1,088 -821 -620 -1,234 -2,278 -2,513 -47.40%
NP 1,416 -3,926 -12,154 191 -2,134 1,006 -28,591 -
-
NP to SH 1,483 -4,080 -19,165 627 -410 7,995 -25,364 -
-
Tax Rate 40.30% - - 76.45% - 69.37% - -
Total Cost 74,074 77,874 96,437 64,169 88,613 58,799 120,627 -27.68%
-
Net Worth 175,587 174,750 178,599 193,226 194,395 194,371 186,696 -3.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 175,587 174,750 178,599 193,226 194,395 194,371 186,696 -3.99%
NOSH 185,374 186,301 185,944 184,411 186,363 185,930 185,953 -0.20%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 1.88% -5.31% -14.42% 0.30% -2.47% 1.68% -31.07% -
ROE 0.84% -2.33% -10.73% 0.32% -0.21% 4.11% -13.59% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.72 39.69 45.33 34.90 46.40 32.17 49.49 -12.16%
EPS 0.80 -2.19 -10.31 0.34 -0.22 4.30 -13.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9472 0.938 0.9605 1.0478 1.0431 1.0454 1.004 -3.79%
Adjusted Per Share Value based on latest NOSH - 184,411
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 13.96 13.68 15.59 11.90 15.99 11.06 17.02 -12.34%
EPS 0.27 -0.75 -3.54 0.12 -0.08 1.48 -4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3248 0.3232 0.3303 0.3574 0.3595 0.3595 0.3453 -3.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.80 0.94 0.85 0.86 0.76 0.74 1.06 -
P/RPS 1.96 2.37 1.88 2.46 1.64 2.30 2.14 -5.67%
P/EPS 100.00 -42.92 -8.25 252.94 -345.45 17.21 -7.77 -
EY 1.00 -2.33 -12.13 0.40 -0.29 5.81 -12.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 0.88 0.82 0.73 0.71 1.06 -14.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 28/08/12 28/05/12 23/02/12 25/11/11 25/08/11 27/05/11 -
Price 0.69 0.83 0.82 0.82 0.88 0.75 0.75 -
P/RPS 1.69 2.09 1.81 2.35 1.90 2.33 1.52 7.30%
P/EPS 86.25 -37.90 -7.96 241.18 -400.00 17.44 -5.50 -
EY 1.16 -2.64 -12.57 0.41 -0.25 5.73 -18.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.88 0.85 0.78 0.84 0.72 0.75 -1.78%

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