[OMESTI] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 8.22%
YoY- -31.44%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 333,997 338,633 313,248 298,081 309,070 294,927 302,680 6.79%
PBT -28,458 -32,179 -9,385 -10,988 -14,260 -8,138 -22,883 15.66%
Tax -4,389 -4,657 -4,241 -3,485 -3,763 -4,953 -6,645 -24.17%
NP -32,847 -36,836 -13,626 -14,473 -18,023 -13,091 -29,528 7.36%
-
NP to SH -35,530 -40,155 -21,695 -21,135 -23,028 -10,953 -17,152 62.57%
-
Tax Rate - - - - - - - -
Total Cost 366,844 375,469 326,874 312,554 327,093 308,018 332,208 6.84%
-
Net Worth 155,077 139,980 159,342 175,587 174,750 178,599 193,226 -13.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 155,077 139,980 159,342 175,587 174,750 178,599 193,226 -13.64%
NOSH 247,727 185,896 167,500 185,374 186,301 185,944 184,411 21.76%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -9.83% -10.88% -4.35% -4.86% -5.83% -4.44% -9.76% -
ROE -22.91% -28.69% -13.62% -12.04% -13.18% -6.13% -8.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 134.82 182.16 187.01 160.80 165.90 158.61 164.13 -12.30%
EPS -14.34 -21.60 -12.95 -11.40 -12.36 -5.89 -9.30 33.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.626 0.753 0.9513 0.9472 0.938 0.9605 1.0478 -29.08%
Adjusted Per Share Value based on latest NOSH - 185,374
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 61.85 62.71 58.01 55.20 57.24 54.62 56.05 6.79%
EPS -6.58 -7.44 -4.02 -3.91 -4.26 -2.03 -3.18 62.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2872 0.2592 0.2951 0.3252 0.3236 0.3307 0.3578 -13.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.47 0.655 0.70 0.80 0.94 0.85 0.86 -
P/RPS 0.35 0.36 0.37 0.50 0.57 0.54 0.52 -23.21%
P/EPS -3.28 -3.03 -5.40 -7.02 -7.60 -14.43 -9.25 -49.93%
EY -30.52 -32.98 -18.50 -14.25 -13.15 -6.93 -10.82 99.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.87 0.74 0.84 1.00 0.88 0.82 -5.78%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 30/05/13 22/02/13 23/11/12 28/08/12 28/05/12 23/02/12 -
Price 0.67 0.52 0.69 0.69 0.83 0.82 0.82 -
P/RPS 0.50 0.29 0.37 0.43 0.50 0.52 0.50 0.00%
P/EPS -4.67 -2.41 -5.33 -6.05 -6.71 -13.92 -8.82 -34.57%
EY -21.41 -41.54 -18.77 -16.52 -14.89 -7.18 -11.34 52.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.69 0.73 0.73 0.88 0.85 0.78 23.48%

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