[OMESTI] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -95.48%
YoY- -89.31%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 88,332 69,312 109,668 79,527 75,490 73,948 84,283 3.17%
PBT 7,349 883 -34,127 2,414 2,372 -2,838 -11,333 -
Tax -765 -820 -1,237 -1,376 -956 -1,088 -821 -4.59%
NP 6,584 63 -35,364 1,038 1,416 -3,926 -12,154 -
-
NP to SH 5,701 545 -37,625 67 1,483 -4,080 -19,165 -
-
Tax Rate 10.41% 92.87% - 57.00% 40.30% - - -
Total Cost 81,748 69,249 145,032 78,489 74,074 77,874 96,437 -10.42%
-
Net Worth 0 155,077 139,980 159,342 175,587 174,750 178,599 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 0 155,077 139,980 159,342 175,587 174,750 178,599 -
NOSH 299,736 247,727 185,896 167,500 185,374 186,301 185,944 37.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.45% 0.09% -32.25% 1.31% 1.88% -5.31% -14.42% -
ROE 0.00% 0.35% -26.88% 0.04% 0.84% -2.33% -10.73% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.47 27.98 58.99 47.48 40.72 39.69 45.33 -24.93%
EPS 1.90 0.22 -20.24 0.04 0.80 -2.19 -10.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.626 0.753 0.9513 0.9472 0.938 0.9605 -
Adjusted Per Share Value based on latest NOSH - 167,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 16.34 12.82 20.28 14.71 13.96 13.68 15.59 3.17%
EPS 1.05 0.10 -6.96 0.01 0.27 -0.75 -3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.2868 0.2589 0.2947 0.3248 0.3232 0.3303 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.69 0.47 0.655 0.70 0.80 0.94 0.85 -
P/RPS 2.34 1.68 1.11 1.47 1.96 2.37 1.88 15.69%
P/EPS 36.28 213.64 -3.24 1,750.00 100.00 -42.92 -8.25 -
EY 2.76 0.47 -30.90 0.06 1.00 -2.33 -12.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.75 0.87 0.74 0.84 1.00 0.88 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 27/08/13 30/05/13 22/02/13 23/11/12 28/08/12 28/05/12 -
Price 0.78 0.67 0.52 0.69 0.69 0.83 0.82 -
P/RPS 2.65 2.39 0.88 1.45 1.69 2.09 1.81 28.90%
P/EPS 41.01 304.55 -2.57 1,725.00 86.25 -37.90 -7.96 -
EY 2.44 0.33 -38.92 0.06 1.16 -2.64 -12.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.07 0.69 0.73 0.73 0.88 0.85 -

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