[OMESTI] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -12.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 140,254 153,792 144,701 121,962 97,865 51,019 21,185 252.17%
PBT 5,521 8,193 8,994 11,218 12,233 8,481 5,609 -1.04%
Tax -3,519 -4,661 -4,248 -3,139 -2,987 -1,677 -816 164.70%
NP 2,002 3,532 4,746 8,079 9,246 6,804 4,793 -44.09%
-
NP to SH 2,002 3,532 4,746 8,079 9,246 6,804 4,793 -44.09%
-
Tax Rate 63.74% 56.89% 47.23% 27.98% 24.42% 19.77% 14.55% -
Total Cost 138,252 150,260 139,955 113,883 88,619 44,215 16,392 313.80%
-
Net Worth 58,929 58,795 57,754 56,238 58,190 56,151 69,719 -10.59%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - 2,167 - - -
Div Payout % - - - - 23.45% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 58,929 58,795 57,754 56,238 58,190 56,151 69,719 -10.59%
NOSH 129,743 130,655 131,261 130,786 130,588 130,584 129,110 0.32%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.43% 2.30% 3.28% 6.62% 9.45% 13.34% 22.62% -
ROE 3.40% 6.01% 8.22% 14.37% 15.89% 12.12% 6.87% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 108.10 117.71 110.24 93.25 74.94 39.07 16.41 251.00%
EPS 1.54 2.70 3.62 6.18 7.08 5.21 3.71 -44.32%
DPS 0.00 0.00 0.00 0.00 1.66 0.00 0.00 -
NAPS 0.4542 0.45 0.44 0.43 0.4456 0.43 0.54 -10.88%
Adjusted Per Share Value based on latest NOSH - 130,786
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 25.94 28.44 26.76 22.56 18.10 9.44 3.92 252.06%
EPS 0.37 0.65 0.88 1.49 1.71 1.26 0.89 -44.26%
DPS 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.109 0.1087 0.1068 0.104 0.1076 0.1039 0.1289 -10.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.15 1.42 0.69 0.71 0.80 1.29 1.91 -
P/RPS 1.06 1.21 0.63 0.76 1.07 3.30 11.64 -79.72%
P/EPS 74.53 52.53 19.08 11.49 11.30 24.76 51.45 27.99%
EY 1.34 1.90 5.24 8.70 8.85 4.04 1.94 -21.84%
DY 0.00 0.00 0.00 0.00 2.07 0.00 0.00 -
P/NAPS 2.53 3.16 1.57 1.65 1.80 3.00 3.54 -20.04%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 28/08/03 28/05/03 27/02/03 - - - -
Price 1.15 1.28 1.10 0.74 0.00 0.00 0.00 -
P/RPS 1.06 1.09 1.00 0.79 0.00 0.00 0.00 -
P/EPS 74.53 47.35 30.42 11.98 0.00 0.00 0.00 -
EY 1.34 2.11 3.29 8.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.84 2.50 1.72 0.00 0.00 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