[OMESTI] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -175.1%
YoY- 84.73%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 395,089 387,530 347,679 299,787 294,481 278,693 286,107 23.93%
PBT 19,311 13,660 4,384 6,921 9,797 6,082 -4,990 -
Tax -7,443 -5,957 -4,404 -4,653 -4,896 -4,115 -3,881 54.17%
NP 11,868 7,703 -20 2,268 4,901 1,967 -8,871 -
-
NP to SH 8,927 5,342 -1,970 -1,369 1,823 -514 -11,322 -
-
Tax Rate 38.54% 43.61% 100.46% 67.23% 49.97% 67.66% - -
Total Cost 383,221 379,827 347,699 297,519 289,580 276,726 294,978 19.00%
-
Net Worth 210,648 203,618 198,653 204,245 201,583 199,060 186,160 8.56%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 210,648 203,618 198,653 204,245 201,583 199,060 186,160 8.56%
NOSH 183,844 184,103 183,785 184,137 183,842 184,315 169,900 5.38%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.00% 1.99% -0.01% 0.76% 1.66% 0.71% -3.10% -
ROE 4.24% 2.62% -0.99% -0.67% 0.90% -0.26% -6.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 214.90 210.50 189.18 162.81 160.18 151.20 168.40 17.59%
EPS 4.86 2.90 -1.07 -0.74 0.99 -0.28 -6.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1458 1.106 1.0809 1.1092 1.0965 1.08 1.0957 3.01%
Adjusted Per Share Value based on latest NOSH - 184,137
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 73.07 71.68 64.30 55.45 54.47 51.55 52.92 23.92%
EPS 1.65 0.99 -0.36 -0.25 0.34 -0.10 -2.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3896 0.3766 0.3674 0.3778 0.3728 0.3682 0.3443 8.56%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.77 0.77 0.75 0.64 0.63 0.69 0.62 -
P/RPS 0.36 0.37 0.40 0.39 0.39 0.46 0.37 -1.80%
P/EPS 15.86 26.54 -69.97 -86.08 63.53 -247.43 -9.30 -
EY 6.31 3.77 -1.43 -1.16 1.57 -0.40 -10.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.69 0.58 0.57 0.64 0.57 11.34%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 21/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.80 0.72 0.76 0.76 0.66 0.64 0.72 -
P/RPS 0.37 0.34 0.40 0.47 0.41 0.42 0.43 -9.50%
P/EPS 16.48 24.81 -70.90 -102.22 66.56 -229.50 -10.80 -
EY 6.07 4.03 -1.41 -0.98 1.50 -0.44 -9.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.70 0.69 0.60 0.59 0.66 3.98%

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