[OMESTI] QoQ TTM Result on 30-Jun-2008 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
21-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 371.17%
YoY- 1139.3%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 379,466 413,490 395,089 387,530 347,679 299,787 294,481 18.39%
PBT 15,617 14,331 19,311 13,660 4,384 6,921 9,797 36.42%
Tax -4,450 -5,177 -7,443 -5,957 -4,404 -4,653 -4,896 -6.16%
NP 11,167 9,154 11,868 7,703 -20 2,268 4,901 73.06%
-
NP to SH 9,188 7,249 8,927 5,342 -1,970 -1,369 1,823 193.67%
-
Tax Rate 28.49% 36.12% 38.54% 43.61% 100.46% 67.23% 49.97% -
Total Cost 368,299 404,336 383,221 379,827 347,699 297,519 289,580 17.37%
-
Net Worth 206,667 210,530 210,648 203,618 198,653 204,245 201,583 1.67%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 206,667 210,530 210,648 203,618 198,653 204,245 201,583 1.67%
NOSH 184,310 182,800 183,844 184,103 183,785 184,137 183,842 0.16%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.94% 2.21% 3.00% 1.99% -0.01% 0.76% 1.66% -
ROE 4.45% 3.44% 4.24% 2.62% -0.99% -0.67% 0.90% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 205.88 226.20 214.90 210.50 189.18 162.81 160.18 18.19%
EPS 4.99 3.97 4.86 2.90 -1.07 -0.74 0.99 193.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1213 1.1517 1.1458 1.106 1.0809 1.1092 1.0965 1.50%
Adjusted Per Share Value based on latest NOSH - 184,103
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 70.18 76.48 73.07 71.68 64.30 55.45 54.47 18.38%
EPS 1.70 1.34 1.65 0.99 -0.36 -0.25 0.34 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3822 0.3894 0.3896 0.3766 0.3674 0.3778 0.3728 1.67%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.80 0.75 0.77 0.77 0.75 0.64 0.63 -
P/RPS 0.39 0.33 0.36 0.37 0.40 0.39 0.39 0.00%
P/EPS 16.05 18.91 15.86 26.54 -69.97 -86.08 63.53 -60.00%
EY 6.23 5.29 6.31 3.77 -1.43 -1.16 1.57 150.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.67 0.70 0.69 0.58 0.57 15.75%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 10/06/09 25/02/09 28/11/08 21/08/08 30/05/08 28/02/08 28/11/07 -
Price 0.99 0.80 0.80 0.72 0.76 0.76 0.66 -
P/RPS 0.48 0.35 0.37 0.34 0.40 0.47 0.41 11.06%
P/EPS 19.86 20.17 16.48 24.81 -70.90 -102.22 66.56 -55.31%
EY 5.04 4.96 6.07 4.03 -1.41 -0.98 1.50 124.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.69 0.70 0.65 0.70 0.69 0.60 29.05%

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