[OMESTI] QoQ TTM Result on 31-Dec-2005 [#3]

Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 308.09%
YoY- -52.31%
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 242,319 190,536 144,978 115,458 107,878 129,364 134,309 48.14%
PBT -11,692 -14,562 -2,384 3,882 1,242 2,371 2,495 -
Tax -1,675 -765 -247 -1,735 -815 -922 -781 66.22%
NP -13,367 -15,327 -2,631 2,147 427 1,449 1,714 -
-
NP to SH -13,298 -14,936 -1,961 2,069 507 1,565 1,714 -
-
Tax Rate - - - 44.69% 65.62% 38.89% 31.30% -
Total Cost 255,686 205,863 147,609 113,311 107,451 127,915 132,595 54.86%
-
Net Worth 200,743 197,917 167,345 169,367 64,062 65,997 66,390 108.96%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 200,743 197,917 167,345 169,367 64,062 65,997 66,390 108.96%
NOSH 170,121 169,160 133,353 129,090 127,894 130,999 130,638 19.23%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -5.52% -8.04% -1.81% 1.86% 0.40% 1.12% 1.28% -
ROE -6.62% -7.55% -1.17% 1.22% 0.79% 2.37% 2.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 142.44 112.64 108.72 89.44 84.35 98.75 102.81 24.25%
EPS -7.82 -8.83 -1.47 1.60 0.40 1.19 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.2549 1.312 0.5009 0.5038 0.5082 75.25%
Adjusted Per Share Value based on latest NOSH - 129,090
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 44.82 35.24 26.81 21.35 19.95 23.93 24.84 48.15%
EPS -2.46 -2.76 -0.36 0.38 0.09 0.29 0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3713 0.3661 0.3095 0.3133 0.1185 0.1221 0.1228 108.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.73 0.75 0.72 0.76 0.56 0.56 0.48 -
P/RPS 0.51 0.67 0.66 0.85 0.66 0.57 0.47 5.59%
P/EPS -9.34 -8.49 -48.96 47.42 141.26 46.88 36.58 -
EY -10.71 -11.77 -2.04 2.11 0.71 2.13 2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.57 0.58 1.12 1.11 0.94 -24.20%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 29/08/06 15/06/06 28/02/06 29/11/05 30/08/05 31/05/05 -
Price 0.68 0.74 0.79 0.82 0.57 0.57 0.50 -
P/RPS 0.48 0.66 0.73 0.92 0.68 0.58 0.49 -1.36%
P/EPS -8.70 -8.38 -53.72 51.16 143.79 47.71 38.11 -
EY -11.50 -11.93 -1.86 1.95 0.70 2.10 2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.63 0.63 1.14 1.13 0.98 -29.48%

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