[OMESTI] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -3.45%
YoY- 175.72%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 129,364 134,309 153,436 151,858 137,146 147,100 140,855 -5.52%
PBT 2,371 2,495 5,780 7,379 7,273 9,764 7,273 -52.66%
Tax -922 -781 -1,442 -1,859 -1,556 -2,875 -3,493 -58.88%
NP 1,449 1,714 4,338 5,520 5,717 6,889 3,780 -47.26%
-
NP to SH 1,565 1,714 4,338 5,520 5,717 6,889 3,780 -44.48%
-
Tax Rate 38.89% 31.30% 24.95% 25.19% 21.39% 29.44% 48.03% -
Total Cost 127,915 132,595 149,098 146,338 131,429 140,211 137,075 -4.51%
-
Net Worth 65,997 66,390 63,783 64,281 63,336 63,986 61,399 4.93%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - 882 882 - -
Div Payout % - - - - 15.43% 12.81% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 65,997 66,390 63,783 64,281 63,336 63,986 61,399 4.93%
NOSH 130,999 130,638 129,090 129,365 129,310 130,584 133,478 -1.24%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.12% 1.28% 2.83% 3.63% 4.17% 4.68% 2.68% -
ROE 2.37% 2.58% 6.80% 8.59% 9.03% 10.77% 6.16% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 98.75 102.81 118.86 117.39 106.06 112.65 105.53 -4.33%
EPS 1.19 1.31 3.36 4.27 4.42 5.28 2.83 -43.90%
DPS 0.00 0.00 0.00 0.00 0.68 0.68 0.00 -
NAPS 0.5038 0.5082 0.4941 0.4969 0.4898 0.49 0.46 6.25%
Adjusted Per Share Value based on latest NOSH - 129,365
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.93 24.84 28.38 28.09 25.37 27.21 26.05 -5.50%
EPS 0.29 0.32 0.80 1.02 1.06 1.27 0.70 -44.45%
DPS 0.00 0.00 0.00 0.00 0.16 0.16 0.00 -
NAPS 0.1221 0.1228 0.118 0.1189 0.1171 0.1183 0.1136 4.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.56 0.48 0.55 0.69 0.81 0.93 1.15 -
P/RPS 0.57 0.47 0.46 0.59 0.76 0.83 1.09 -35.11%
P/EPS 46.88 36.58 16.37 16.17 18.32 17.63 40.61 10.05%
EY 2.13 2.73 6.11 6.18 5.46 5.67 2.46 -9.16%
DY 0.00 0.00 0.00 0.00 0.84 0.73 0.00 -
P/NAPS 1.11 0.94 1.11 1.39 1.65 1.90 2.50 -41.82%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 28/05/04 27/02/04 -
Price 0.57 0.50 0.49 0.60 0.69 0.82 1.09 -
P/RPS 0.58 0.49 0.41 0.51 0.65 0.73 1.03 -31.83%
P/EPS 47.71 38.11 14.58 14.06 15.61 15.54 38.49 15.40%
EY 2.10 2.62 6.86 7.11 6.41 6.43 2.60 -13.28%
DY 0.00 0.00 0.00 0.00 0.99 0.82 0.00 -
P/NAPS 1.13 0.98 0.99 1.21 1.41 1.67 2.37 -38.99%

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