[OMESTI] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -320.12%
YoY- -218.78%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 62,704 78,317 69,584 59,782 34,636 26,534 24,026 89.22%
PBT 8,068 2,912 -12,722 -3,659 1,777 42 -544 -
Tax -2,167 -1,159 -614 723 -625 -249 -96 694.19%
NP 5,901 1,753 -13,336 -2,936 1,152 -207 -640 -
-
NP to SH 5,327 1,395 -13,499 -2,188 994 -243 -524 -
-
Tax Rate 26.86% 39.80% - - 35.17% 592.86% - -
Total Cost 56,803 76,564 82,920 62,718 33,484 26,741 24,666 74.12%
-
Net Worth 205,081 200,743 197,917 167,345 169,367 64,062 65,997 112.50%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 205,081 200,743 197,917 167,345 169,367 64,062 65,997 112.50%
NOSH 169,111 170,121 169,160 133,353 129,090 127,894 130,999 18.50%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.41% 2.24% -19.17% -4.91% 3.33% -0.78% -2.66% -
ROE 2.60% 0.69% -6.82% -1.31% 0.59% -0.38% -0.79% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.08 46.04 41.13 44.83 26.83 20.75 18.34 59.68%
EPS 3.15 0.82 -7.98 -1.62 0.77 -0.19 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2127 1.18 1.17 1.2549 1.312 0.5009 0.5038 79.32%
Adjusted Per Share Value based on latest NOSH - 133,353
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.61 14.50 12.89 11.07 6.41 4.91 4.45 89.18%
EPS 0.99 0.26 -2.50 -0.41 0.18 -0.04 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3717 0.3665 0.3099 0.3136 0.1186 0.1222 112.53%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.70 0.73 0.75 0.72 0.76 0.56 0.56 -
P/RPS 1.89 1.59 1.82 1.61 2.83 2.70 3.05 -27.25%
P/EPS 22.22 89.02 -9.40 -43.88 98.70 -294.74 -140.00 -
EY 4.50 1.12 -10.64 -2.28 1.01 -0.34 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.64 0.57 0.58 1.12 1.11 -35.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 27/11/06 29/08/06 15/06/06 28/02/06 29/11/05 30/08/05 -
Price 0.68 0.68 0.74 0.79 0.82 0.57 0.57 -
P/RPS 1.83 1.48 1.80 1.76 3.06 2.75 3.11 -29.71%
P/EPS 21.59 82.93 -9.27 -48.15 106.49 -300.00 -142.50 -
EY 4.63 1.21 -10.78 -2.08 0.94 -0.33 -0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.63 0.63 0.63 1.14 1.13 -37.29%

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