[OMESTI] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 41.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 144,701 121,962 97,865 51,019 21,185 0 2,886 1262.96%
PBT 8,994 11,218 12,233 8,481 5,609 0 -6,600 -
Tax -4,248 -3,139 -2,987 -1,677 -816 0 6,600 -
NP 4,746 8,079 9,246 6,804 4,793 0 0 -
-
NP to SH 4,746 8,079 9,246 6,804 4,793 0 -6,600 -
-
Tax Rate 47.23% 27.98% 24.42% 19.77% 14.55% - - -
Total Cost 139,955 113,883 88,619 44,215 16,392 0 2,886 1232.97%
-
Net Worth 57,754 56,238 58,190 56,151 69,719 0 -91,107 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 2,167 - - - - -
Div Payout % - - 23.45% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 57,754 56,238 58,190 56,151 69,719 0 -91,107 -
NOSH 131,261 130,786 130,588 130,584 129,110 35,575 35,575 138.96%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 3.28% 6.62% 9.45% 13.34% 22.62% 0.00% 0.00% -
ROE 8.22% 14.37% 15.89% 12.12% 6.87% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 110.24 93.25 74.94 39.07 16.41 0.00 8.11 470.47%
EPS 3.62 6.18 7.08 5.21 3.71 0.00 -18.55 -
DPS 0.00 0.00 1.66 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.43 0.4456 0.43 0.54 0.00 -2.561 -
Adjusted Per Share Value based on latest NOSH - 130,584
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 26.80 22.59 18.12 9.45 3.92 0.00 0.53 1270.70%
EPS 0.88 1.50 1.71 1.26 0.89 0.00 -1.22 -
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.1041 0.1078 0.104 0.1291 0.00 -0.1687 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.69 0.71 0.80 1.29 1.91 0.00 0.00 -
P/RPS 0.63 0.76 1.07 3.30 11.64 0.00 0.00 -
P/EPS 19.08 11.49 11.30 24.76 51.45 0.00 0.00 -
EY 5.24 8.70 8.85 4.04 1.94 0.00 0.00 -
DY 0.00 0.00 2.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.65 1.80 3.00 3.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 27/02/03 - - - - 30/11/01 -
Price 1.10 0.74 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.00 0.79 0.00 0.00 0.00 0.00 0.00 -
P/EPS 30.42 11.98 0.00 0.00 0.00 0.00 0.00 -
EY 3.29 8.35 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.72 0.00 0.00 0.00 0.00 0.00 -

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