[OMESTI] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 7.59%
YoY- -210.31%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 294,927 302,680 313,615 305,777 311,356 309,288 306,799 -2.59%
PBT -8,138 -22,883 -22,474 -24,153 -21,671 9,085 13,189 -
Tax -4,953 -6,645 -7,214 -6,828 -5,110 -2,149 -1,142 165.71%
NP -13,091 -29,528 -29,688 -30,981 -26,781 6,936 12,047 -
-
NP to SH -10,953 -17,152 -16,079 -18,082 -19,568 10,791 14,149 -
-
Tax Rate - - - - - 23.65% 8.66% -
Total Cost 308,018 332,208 343,303 336,758 338,137 302,352 294,752 2.97%
-
Net Worth 178,599 193,226 194,395 194,371 186,696 213,209 210,599 -10.39%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 178,599 193,226 194,395 194,371 186,696 213,209 210,599 -10.39%
NOSH 185,944 184,411 186,363 185,930 185,953 186,813 185,615 0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.44% -9.76% -9.47% -10.13% -8.60% 2.24% 3.93% -
ROE -6.13% -8.88% -8.27% -9.30% -10.48% 5.06% 6.72% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 158.61 164.13 168.28 164.46 167.44 165.56 165.29 -2.71%
EPS -5.89 -9.30 -8.63 -9.73 -10.52 5.78 7.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9605 1.0478 1.0431 1.0454 1.004 1.1413 1.1346 -10.50%
Adjusted Per Share Value based on latest NOSH - 185,930
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 54.62 56.05 58.08 56.63 57.66 57.28 56.81 -2.58%
EPS -2.03 -3.18 -2.98 -3.35 -3.62 2.00 2.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3307 0.3578 0.36 0.3599 0.3457 0.3948 0.39 -10.40%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.85 0.86 0.76 0.74 1.06 1.02 1.00 -
P/RPS 0.54 0.52 0.45 0.45 0.63 0.62 0.61 -7.79%
P/EPS -14.43 -9.25 -8.81 -7.61 -10.07 17.66 13.12 -
EY -6.93 -10.82 -11.35 -13.14 -9.93 5.66 7.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.82 0.73 0.71 1.06 0.89 0.88 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 23/02/12 25/11/11 25/08/11 27/05/11 25/02/11 30/11/10 -
Price 0.82 0.82 0.88 0.75 0.75 1.00 0.92 -
P/RPS 0.52 0.50 0.52 0.46 0.45 0.60 0.56 -4.81%
P/EPS -13.92 -8.82 -10.20 -7.71 -7.13 17.31 12.07 -
EY -7.18 -11.34 -9.80 -12.97 -14.03 5.78 8.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.78 0.84 0.72 0.75 0.88 0.81 3.26%

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