[OMESTI] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 11.87%
YoY- -48.15%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 377,011 352,286 372,737 346,839 333,997 338,633 313,248 13.18%
PBT 36,940 36,213 -10,972 -23,481 -28,458 -32,179 -9,385 -
Tax -3,562 -3,449 -4,193 -4,198 -4,389 -4,657 -4,241 -11.00%
NP 33,378 32,764 -15,165 -27,679 -32,847 -36,836 -13,626 -
-
NP to SH 32,507 31,966 -17,791 -31,312 -35,530 -40,155 -21,695 -
-
Tax Rate 9.64% 9.52% - - - - - -
Total Cost 343,633 319,522 387,902 374,518 366,844 375,469 326,874 3.39%
-
Net Worth 258,778 228,512 0 0 155,077 139,980 159,342 38.28%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 258,778 228,512 0 0 155,077 139,980 159,342 38.28%
NOSH 387,857 341,062 325,069 299,736 247,727 185,896 167,500 75.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.85% 9.30% -4.07% -7.98% -9.83% -10.88% -4.35% -
ROE 12.56% 13.99% 0.00% 0.00% -22.91% -28.69% -13.62% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.20 103.29 114.66 115.71 134.82 182.16 187.01 -35.43%
EPS 8.38 9.37 -5.47 -10.45 -14.34 -21.60 -12.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6672 0.67 0.00 0.00 0.626 0.753 0.9513 -21.11%
Adjusted Per Share Value based on latest NOSH - 299,736
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 69.82 65.24 69.03 64.23 61.85 62.71 58.01 13.18%
EPS 6.02 5.92 -3.29 -5.80 -6.58 -7.44 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4792 0.4232 0.00 0.00 0.2872 0.2592 0.2951 38.27%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.735 0.80 0.735 0.69 0.47 0.655 0.70 -
P/RPS 0.76 0.77 0.64 0.60 0.35 0.36 0.37 61.80%
P/EPS 8.77 8.54 -13.43 -6.61 -3.28 -3.03 -5.40 -
EY 11.40 11.72 -7.45 -15.14 -30.52 -32.98 -18.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.19 0.00 0.00 0.75 0.87 0.74 30.34%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 30/05/14 26/02/14 20/11/13 27/08/13 30/05/13 22/02/13 -
Price 0.71 0.735 0.75 0.78 0.67 0.52 0.69 -
P/RPS 0.73 0.71 0.65 0.67 0.50 0.29 0.37 57.50%
P/EPS 8.47 7.84 -13.70 -7.47 -4.67 -2.41 -5.33 -
EY 11.80 12.75 -7.30 -13.39 -21.41 -41.54 -18.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.10 0.00 0.00 1.07 0.69 0.73 28.31%

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