[OMESTI] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -3156.62%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,527 75,490 73,948 84,283 64,360 86,479 59,805 20.82%
PBT 2,414 2,372 -2,838 -11,333 811 -900 3,284 -18.47%
Tax -1,376 -956 -1,088 -821 -620 -1,234 -2,278 -28.43%
NP 1,038 1,416 -3,926 -12,154 191 -2,134 1,006 2.09%
-
NP to SH 67 1,483 -4,080 -19,165 627 -410 7,995 -95.81%
-
Tax Rate 57.00% 40.30% - - 76.45% - 69.37% -
Total Cost 78,489 74,074 77,874 96,437 64,169 88,613 58,799 21.12%
-
Net Worth 159,342 175,587 174,750 178,599 193,226 194,395 194,371 -12.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 159,342 175,587 174,750 178,599 193,226 194,395 194,371 -12.35%
NOSH 167,500 185,374 186,301 185,944 184,411 186,363 185,930 -6.69%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.31% 1.88% -5.31% -14.42% 0.30% -2.47% 1.68% -
ROE 0.04% 0.84% -2.33% -10.73% 0.32% -0.21% 4.11% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 47.48 40.72 39.69 45.33 34.90 46.40 32.17 29.47%
EPS 0.04 0.80 -2.19 -10.31 0.34 -0.22 4.30 -95.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9513 0.9472 0.938 0.9605 1.0478 1.0431 1.0454 -6.06%
Adjusted Per Share Value based on latest NOSH - 185,944
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.73 13.98 13.69 15.61 11.92 16.01 11.08 20.80%
EPS 0.01 0.27 -0.76 -3.55 0.12 -0.08 1.48 -96.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2951 0.3252 0.3236 0.3307 0.3578 0.36 0.3599 -12.34%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.80 0.94 0.85 0.86 0.76 0.74 -
P/RPS 1.47 1.96 2.37 1.88 2.46 1.64 2.30 -25.70%
P/EPS 1,750.00 100.00 -42.92 -8.25 252.94 -345.45 17.21 2048.26%
EY 0.06 1.00 -2.33 -12.13 0.40 -0.29 5.81 -95.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.84 1.00 0.88 0.82 0.73 0.71 2.78%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 28/08/12 28/05/12 23/02/12 25/11/11 25/08/11 -
Price 0.69 0.69 0.83 0.82 0.82 0.88 0.75 -
P/RPS 1.45 1.69 2.09 1.81 2.35 1.90 2.33 -27.00%
P/EPS 1,725.00 86.25 -37.90 -7.96 241.18 -400.00 17.44 2009.18%
EY 0.06 1.16 -2.64 -12.57 0.41 -0.25 5.73 -95.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.88 0.85 0.78 0.84 0.72 0.91%

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