[OMESTI] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 11.52%
YoY- -54.29%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 352,286 372,737 346,839 333,997 338,633 313,248 298,081 11.79%
PBT 36,213 -10,972 -23,481 -28,458 -32,179 -9,385 -10,988 -
Tax -3,449 -4,193 -4,198 -4,389 -4,657 -4,241 -3,485 -0.69%
NP 32,764 -15,165 -27,679 -32,847 -36,836 -13,626 -14,473 -
-
NP to SH 31,966 -17,791 -31,312 -35,530 -40,155 -21,695 -21,135 -
-
Tax Rate 9.52% - - - - - - -
Total Cost 319,522 387,902 374,518 366,844 375,469 326,874 312,554 1.48%
-
Net Worth 228,512 0 0 155,077 139,980 159,342 175,587 19.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 228,512 0 0 155,077 139,980 159,342 175,587 19.21%
NOSH 341,062 325,069 299,736 247,727 185,896 167,500 185,374 50.20%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.30% -4.07% -7.98% -9.83% -10.88% -4.35% -4.86% -
ROE 13.99% 0.00% 0.00% -22.91% -28.69% -13.62% -12.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 103.29 114.66 115.71 134.82 182.16 187.01 160.80 -25.57%
EPS 9.37 -5.47 -10.45 -14.34 -21.60 -12.95 -11.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.00 0.00 0.626 0.753 0.9513 0.9472 -20.62%
Adjusted Per Share Value based on latest NOSH - 247,727
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 65.24 69.03 64.23 61.85 62.71 58.01 55.20 11.79%
EPS 5.92 -3.29 -5.80 -6.58 -7.44 -4.02 -3.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4232 0.00 0.00 0.2872 0.2592 0.2951 0.3252 19.21%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.80 0.735 0.69 0.47 0.655 0.70 0.80 -
P/RPS 0.77 0.64 0.60 0.35 0.36 0.37 0.50 33.39%
P/EPS 8.54 -13.43 -6.61 -3.28 -3.03 -5.40 -7.02 -
EY 11.72 -7.45 -15.14 -30.52 -32.98 -18.50 -14.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.00 0.00 0.75 0.87 0.74 0.84 26.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 26/02/14 20/11/13 27/08/13 30/05/13 22/02/13 23/11/12 -
Price 0.735 0.75 0.78 0.67 0.52 0.69 0.69 -
P/RPS 0.71 0.65 0.67 0.50 0.29 0.37 0.43 39.74%
P/EPS 7.84 -13.70 -7.47 -4.67 -2.41 -5.33 -6.05 -
EY 12.75 -7.30 -13.39 -21.41 -41.54 -18.77 -16.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.00 0.00 1.07 0.69 0.73 0.73 31.46%

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