[OMESTI] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 424.3%
YoY- -58.76%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 34,636 26,534 24,026 30,262 27,056 48,020 28,971 12.60%
PBT 1,777 42 -544 2,607 -863 1,171 -420 -
Tax -625 -249 -96 -765 295 -356 45 -
NP 1,152 -207 -640 1,842 -568 815 -375 -
-
NP to SH 994 -243 -524 1,842 -568 815 -375 -
-
Tax Rate 35.17% 592.86% - 29.34% - 30.40% - -
Total Cost 33,484 26,741 24,666 28,420 27,624 47,205 29,346 9.16%
-
Net Worth 169,367 64,062 65,997 66,390 63,783 64,281 63,336 92.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 169,367 64,062 65,997 66,390 63,783 64,281 63,336 92.31%
NOSH 129,090 127,894 130,999 130,638 129,090 129,365 129,310 -0.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.33% -0.78% -2.66% 6.09% -2.10% 1.70% -1.29% -
ROE 0.59% -0.38% -0.79% 2.77% -0.89% 1.27% -0.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.83 20.75 18.34 23.16 20.96 37.12 22.40 12.74%
EPS 0.77 -0.19 -0.40 1.41 -0.44 0.63 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.312 0.5009 0.5038 0.5082 0.4941 0.4969 0.4898 92.52%
Adjusted Per Share Value based on latest NOSH - 130,638
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.41 4.91 4.45 5.60 5.01 8.89 5.37 12.49%
EPS 0.18 -0.04 -0.10 0.34 -0.11 0.15 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3136 0.1186 0.1222 0.1229 0.1181 0.119 0.1173 92.28%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.56 0.56 0.48 0.55 0.69 0.81 -
P/RPS 2.83 2.70 3.05 2.07 2.62 1.86 3.62 -15.09%
P/EPS 98.70 -294.74 -140.00 34.04 -125.00 109.52 -279.31 -
EY 1.01 -0.34 -0.71 2.94 -0.80 0.91 -0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.12 1.11 0.94 1.11 1.39 1.65 -50.09%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.82 0.57 0.57 0.50 0.49 0.60 0.69 -
P/RPS 3.06 2.75 3.11 2.16 2.34 1.62 3.08 -0.43%
P/EPS 106.49 -300.00 -142.50 35.46 -111.36 95.24 -237.93 -
EY 0.94 -0.33 -0.70 2.82 -0.90 1.05 -0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.14 1.13 0.98 0.99 1.21 1.41 -41.46%

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