[OMESTI] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 32.58%
YoY- -533.3%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 294,481 278,693 286,107 270,387 242,319 190,536 144,978 60.31%
PBT 9,797 6,082 -4,990 -5,401 -11,692 -14,562 -2,384 -
Tax -4,896 -4,115 -3,881 -3,217 -1,675 -765 -247 631.09%
NP 4,901 1,967 -8,871 -8,618 -13,367 -15,327 -2,631 -
-
NP to SH 1,823 -514 -11,322 -8,965 -13,298 -14,936 -1,961 -
-
Tax Rate 49.97% 67.66% - - - - - -
Total Cost 289,580 276,726 294,978 279,005 255,686 205,863 147,609 56.64%
-
Net Worth 201,583 199,060 186,160 205,081 200,743 197,917 167,345 13.19%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 201,583 199,060 186,160 205,081 200,743 197,917 167,345 13.19%
NOSH 183,842 184,315 169,900 169,111 170,121 169,160 133,353 23.84%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.66% 0.71% -3.10% -3.19% -5.52% -8.04% -1.81% -
ROE 0.90% -0.26% -6.08% -4.37% -6.62% -7.55% -1.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 160.18 151.20 168.40 159.89 142.44 112.64 108.72 29.44%
EPS 0.99 -0.28 -6.66 -5.30 -7.82 -8.83 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0965 1.08 1.0957 1.2127 1.18 1.17 1.2549 -8.59%
Adjusted Per Share Value based on latest NOSH - 169,111
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 54.47 51.55 52.92 50.01 44.82 35.24 26.81 60.34%
EPS 0.34 -0.10 -2.09 -1.66 -2.46 -2.76 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3728 0.3682 0.3443 0.3793 0.3713 0.3661 0.3095 13.19%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.63 0.69 0.62 0.70 0.73 0.75 0.72 -
P/RPS 0.39 0.46 0.37 0.44 0.51 0.67 0.66 -29.55%
P/EPS 63.53 -247.43 -9.30 -13.20 -9.34 -8.49 -48.96 -
EY 1.57 -0.40 -10.75 -7.57 -10.71 -11.77 -2.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.57 0.58 0.62 0.64 0.57 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 25/05/07 26/02/07 27/11/06 29/08/06 15/06/06 -
Price 0.66 0.64 0.72 0.68 0.68 0.74 0.79 -
P/RPS 0.41 0.42 0.43 0.43 0.48 0.66 0.73 -31.90%
P/EPS 66.56 -229.50 -10.80 -12.83 -8.70 -8.38 -53.72 -
EY 1.50 -0.44 -9.26 -7.80 -11.50 -11.93 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.66 0.56 0.58 0.63 0.63 -3.19%

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