[OMESTI] QoQ TTM Result on 30-Jun-2006 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -661.65%
YoY- -1054.38%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 286,107 270,387 242,319 190,536 144,978 115,458 107,878 91.71%
PBT -4,990 -5,401 -11,692 -14,562 -2,384 3,882 1,242 -
Tax -3,881 -3,217 -1,675 -765 -247 -1,735 -815 183.31%
NP -8,871 -8,618 -13,367 -15,327 -2,631 2,147 427 -
-
NP to SH -11,322 -8,965 -13,298 -14,936 -1,961 2,069 507 -
-
Tax Rate - - - - - 44.69% 65.62% -
Total Cost 294,978 279,005 255,686 205,863 147,609 113,311 107,451 96.17%
-
Net Worth 186,160 205,081 200,743 197,917 167,345 169,367 64,062 103.76%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 186,160 205,081 200,743 197,917 167,345 169,367 64,062 103.76%
NOSH 169,900 169,111 170,121 169,160 133,353 129,090 127,894 20.86%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -3.10% -3.19% -5.52% -8.04% -1.81% 1.86% 0.40% -
ROE -6.08% -4.37% -6.62% -7.55% -1.17% 1.22% 0.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 168.40 159.89 142.44 112.64 108.72 89.44 84.35 58.61%
EPS -6.66 -5.30 -7.82 -8.83 -1.47 1.60 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0957 1.2127 1.18 1.17 1.2549 1.312 0.5009 68.59%
Adjusted Per Share Value based on latest NOSH - 169,160
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 52.92 50.01 44.82 35.24 26.81 21.35 19.95 91.73%
EPS -2.09 -1.66 -2.46 -2.76 -0.36 0.38 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3443 0.3793 0.3713 0.3661 0.3095 0.3133 0.1185 103.74%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.70 0.73 0.75 0.72 0.76 0.56 -
P/RPS 0.37 0.44 0.51 0.67 0.66 0.85 0.66 -32.03%
P/EPS -9.30 -13.20 -9.34 -8.49 -48.96 47.42 141.26 -
EY -10.75 -7.57 -10.71 -11.77 -2.04 2.11 0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.62 0.64 0.57 0.58 1.12 -36.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 27/11/06 29/08/06 15/06/06 28/02/06 29/11/05 -
Price 0.72 0.68 0.68 0.74 0.79 0.82 0.57 -
P/RPS 0.43 0.43 0.48 0.66 0.73 0.92 0.68 -26.34%
P/EPS -10.80 -12.83 -8.70 -8.38 -53.72 51.16 143.79 -
EY -9.26 -7.80 -11.50 -11.93 -1.86 1.95 0.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.56 0.58 0.63 0.63 0.63 1.14 -30.55%

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