[OMESTI] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 10.97%
YoY- -2722.88%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 278,693 286,107 270,387 242,319 190,536 144,978 115,458 80.23%
PBT 6,082 -4,990 -5,401 -11,692 -14,562 -2,384 3,882 35.00%
Tax -4,115 -3,881 -3,217 -1,675 -765 -247 -1,735 78.12%
NP 1,967 -8,871 -8,618 -13,367 -15,327 -2,631 2,147 -5.68%
-
NP to SH -514 -11,322 -8,965 -13,298 -14,936 -1,961 2,069 -
-
Tax Rate 67.66% - - - - - 44.69% -
Total Cost 276,726 294,978 279,005 255,686 205,863 147,609 113,311 81.64%
-
Net Worth 199,060 186,160 205,081 200,743 197,917 167,345 169,367 11.40%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 199,060 186,160 205,081 200,743 197,917 167,345 169,367 11.40%
NOSH 184,315 169,900 169,111 170,121 169,160 133,353 129,090 26.88%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.71% -3.10% -3.19% -5.52% -8.04% -1.81% 1.86% -
ROE -0.26% -6.08% -4.37% -6.62% -7.55% -1.17% 1.22% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 151.20 168.40 159.89 142.44 112.64 108.72 89.44 42.04%
EPS -0.28 -6.66 -5.30 -7.82 -8.83 -1.47 1.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.0957 1.2127 1.18 1.17 1.2549 1.312 -12.19%
Adjusted Per Share Value based on latest NOSH - 170,121
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 51.55 52.92 50.01 44.82 35.24 26.81 21.35 80.26%
EPS -0.10 -2.09 -1.66 -2.46 -2.76 -0.36 0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3682 0.3443 0.3793 0.3713 0.3661 0.3095 0.3133 11.39%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.69 0.62 0.70 0.73 0.75 0.72 0.76 -
P/RPS 0.46 0.37 0.44 0.51 0.67 0.66 0.85 -33.66%
P/EPS -247.43 -9.30 -13.20 -9.34 -8.49 -48.96 47.42 -
EY -0.40 -10.75 -7.57 -10.71 -11.77 -2.04 2.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.58 0.62 0.64 0.57 0.58 6.80%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 26/02/07 27/11/06 29/08/06 15/06/06 28/02/06 -
Price 0.64 0.72 0.68 0.68 0.74 0.79 0.82 -
P/RPS 0.42 0.43 0.43 0.48 0.66 0.73 0.92 -40.79%
P/EPS -229.50 -10.80 -12.83 -8.70 -8.38 -53.72 51.16 -
EY -0.44 -9.26 -7.80 -11.50 -11.93 -1.86 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.56 0.58 0.63 0.63 0.63 -4.29%

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