[OMESTI] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -18.8%
YoY- 629.51%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 334,388 362,129 379,466 413,490 395,089 387,530 347,679 -2.56%
PBT 1,929 12,819 15,617 14,331 19,311 13,660 4,384 -42.12%
Tax -1,372 -3,950 -4,450 -5,177 -7,443 -5,957 -4,404 -54.01%
NP 557 8,869 11,167 9,154 11,868 7,703 -20 -
-
NP to SH -187 7,300 9,188 7,249 8,927 5,342 -1,970 -79.16%
-
Tax Rate 71.12% 30.81% 28.49% 36.12% 38.54% 43.61% 100.46% -
Total Cost 333,831 353,260 368,299 404,336 383,221 379,827 347,699 -2.67%
-
Net Worth 213,954 210,589 206,667 210,530 210,648 203,618 198,653 5.06%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 18,888 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 213,954 210,589 206,667 210,530 210,648 203,618 198,653 5.06%
NOSH 188,888 185,918 184,310 182,800 183,844 184,103 183,785 1.84%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.17% 2.45% 2.94% 2.21% 3.00% 1.99% -0.01% -
ROE -0.09% 3.47% 4.45% 3.44% 4.24% 2.62% -0.99% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 177.03 194.78 205.88 226.20 214.90 210.50 189.18 -4.32%
EPS -0.10 3.93 4.99 3.97 4.86 2.90 -1.07 -79.37%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1327 1.1327 1.1213 1.1517 1.1458 1.106 1.0809 3.16%
Adjusted Per Share Value based on latest NOSH - 182,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 61.92 67.06 70.27 76.57 73.16 71.76 64.39 -2.57%
EPS -0.03 1.35 1.70 1.34 1.65 0.99 -0.36 -80.89%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3962 0.39 0.3827 0.3899 0.3901 0.3771 0.3679 5.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.12 0.88 0.80 0.75 0.77 0.77 0.75 -
P/RPS 0.63 0.45 0.39 0.33 0.36 0.37 0.40 35.33%
P/EPS -1,131.31 22.41 16.05 18.91 15.86 26.54 -69.97 538.32%
EY -0.09 4.46 6.23 5.29 6.31 3.77 -1.43 -84.15%
DY 8.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.78 0.71 0.65 0.67 0.70 0.69 27.18%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 27/08/09 10/06/09 25/02/09 28/11/08 21/08/08 30/05/08 -
Price 1.10 1.22 0.99 0.80 0.80 0.72 0.76 -
P/RPS 0.62 0.63 0.48 0.35 0.37 0.34 0.40 33.89%
P/EPS -1,111.11 31.07 19.86 20.17 16.48 24.81 -70.90 525.19%
EY -0.09 3.22 5.04 4.96 6.07 4.03 -1.41 -84.00%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.08 0.88 0.69 0.70 0.65 0.70 24.26%

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