[OMESTI] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -25.58%
YoY- -48.09%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 147,100 140,855 140,254 153,792 144,701 121,962 97,865 31.18%
PBT 9,764 7,273 5,521 8,193 8,994 11,218 12,233 -13.94%
Tax -2,875 -3,493 -3,519 -4,661 -4,248 -3,139 -2,987 -2.51%
NP 6,889 3,780 2,002 3,532 4,746 8,079 9,246 -17.79%
-
NP to SH 6,889 3,780 2,002 3,532 4,746 8,079 9,246 -17.79%
-
Tax Rate 29.44% 48.03% 63.74% 56.89% 47.23% 27.98% 24.42% -
Total Cost 140,211 137,075 138,252 150,260 139,955 113,883 88,619 35.74%
-
Net Worth 63,986 61,399 58,929 58,795 57,754 56,238 58,190 6.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 882 - - - - - 2,167 -45.04%
Div Payout % 12.81% - - - - - 23.45% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 63,986 61,399 58,929 58,795 57,754 56,238 58,190 6.52%
NOSH 130,584 133,478 129,743 130,655 131,261 130,786 130,588 -0.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.68% 2.68% 1.43% 2.30% 3.28% 6.62% 9.45% -
ROE 10.77% 6.16% 3.40% 6.01% 8.22% 14.37% 15.89% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 112.65 105.53 108.10 117.71 110.24 93.25 74.94 31.19%
EPS 5.28 2.83 1.54 2.70 3.62 6.18 7.08 -17.74%
DPS 0.68 0.00 0.00 0.00 0.00 0.00 1.66 -44.81%
NAPS 0.49 0.46 0.4542 0.45 0.44 0.43 0.4456 6.53%
Adjusted Per Share Value based on latest NOSH - 130,655
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 27.24 26.08 25.97 28.48 26.80 22.59 18.12 31.19%
EPS 1.28 0.70 0.37 0.65 0.88 1.50 1.71 -17.54%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.40 -45.68%
NAPS 0.1185 0.1137 0.1091 0.1089 0.107 0.1041 0.1078 6.50%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.93 1.15 1.15 1.42 0.69 0.71 0.80 -
P/RPS 0.83 1.09 1.06 1.21 0.63 0.76 1.07 -15.56%
P/EPS 17.63 40.61 74.53 52.53 19.08 11.49 11.30 34.48%
EY 5.67 2.46 1.34 1.90 5.24 8.70 8.85 -25.66%
DY 0.73 0.00 0.00 0.00 0.00 0.00 2.07 -50.05%
P/NAPS 1.90 2.50 2.53 3.16 1.57 1.65 1.80 3.66%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 28/08/03 28/05/03 27/02/03 - -
Price 0.82 1.09 1.15 1.28 1.10 0.74 0.00 -
P/RPS 0.73 1.03 1.06 1.09 1.00 0.79 0.00 -
P/EPS 15.54 38.49 74.53 47.35 30.42 11.98 0.00 -
EY 6.43 2.60 1.34 2.11 3.29 8.35 0.00 -
DY 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.37 2.53 2.84 2.50 1.72 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