[OMESTI] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 11.08%
YoY- -213.64%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 309,070 294,927 302,680 313,615 305,777 311,356 309,288 -0.04%
PBT -14,260 -8,138 -22,883 -22,474 -24,153 -21,671 9,085 -
Tax -3,763 -4,953 -6,645 -7,214 -6,828 -5,110 -2,149 45.32%
NP -18,023 -13,091 -29,528 -29,688 -30,981 -26,781 6,936 -
-
NP to SH -23,028 -10,953 -17,152 -16,079 -18,082 -19,568 10,791 -
-
Tax Rate - - - - - - 23.65% -
Total Cost 327,093 308,018 332,208 343,303 336,758 338,137 302,352 5.38%
-
Net Worth 174,750 178,599 193,226 194,395 194,371 186,696 213,209 -12.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 174,750 178,599 193,226 194,395 194,371 186,696 213,209 -12.43%
NOSH 186,301 185,944 184,411 186,363 185,930 185,953 186,813 -0.18%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -5.83% -4.44% -9.76% -9.47% -10.13% -8.60% 2.24% -
ROE -13.18% -6.13% -8.88% -8.27% -9.30% -10.48% 5.06% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 165.90 158.61 164.13 168.28 164.46 167.44 165.56 0.13%
EPS -12.36 -5.89 -9.30 -8.63 -9.73 -10.52 5.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.938 0.9605 1.0478 1.0431 1.0454 1.004 1.1413 -12.26%
Adjusted Per Share Value based on latest NOSH - 186,363
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 57.24 54.62 56.05 58.08 56.63 57.66 57.28 -0.04%
EPS -4.26 -2.03 -3.18 -2.98 -3.35 -3.62 2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3236 0.3307 0.3578 0.36 0.3599 0.3457 0.3948 -12.42%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.94 0.85 0.86 0.76 0.74 1.06 1.02 -
P/RPS 0.57 0.54 0.52 0.45 0.45 0.63 0.62 -5.45%
P/EPS -7.60 -14.43 -9.25 -8.81 -7.61 -10.07 17.66 -
EY -13.15 -6.93 -10.82 -11.35 -13.14 -9.93 5.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.82 0.73 0.71 1.06 0.89 8.08%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 28/05/12 23/02/12 25/11/11 25/08/11 27/05/11 25/02/11 -
Price 0.83 0.82 0.82 0.88 0.75 0.75 1.00 -
P/RPS 0.50 0.52 0.50 0.52 0.46 0.45 0.60 -11.45%
P/EPS -6.71 -13.92 -8.82 -10.20 -7.71 -7.13 17.31 -
EY -14.89 -7.18 -11.34 -9.80 -12.97 -14.03 5.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.85 0.78 0.84 0.72 0.75 0.88 0.00%

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