[OMESTI] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 2460.43%
YoY- -39.11%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 306,799 302,081 321,381 320,783 334,388 362,129 379,466 -13.20%
PBT 13,189 17,156 16,218 7,041 1,929 12,819 15,617 -10.64%
Tax -1,142 -1,142 -2,483 -1,896 -1,372 -3,950 -4,450 -59.58%
NP 12,047 16,014 13,735 5,145 557 8,869 11,167 5.18%
-
NP to SH 14,149 16,392 12,616 4,414 -187 7,300 9,188 33.31%
-
Tax Rate 8.66% 6.66% 15.31% 26.93% 71.12% 30.81% 28.49% -
Total Cost 294,752 286,067 307,646 315,638 333,831 353,260 368,299 -13.78%
-
Net Worth 210,599 212,658 219,779 215,095 213,954 210,589 206,667 1.26%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 18,888 18,888 18,888 18,888 - - -
Div Payout % - 115.23% 149.72% 427.93% 0.00% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 210,599 212,658 219,779 215,095 213,954 210,589 206,667 1.26%
NOSH 185,615 185,971 185,687 185,955 188,888 185,918 184,310 0.47%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.93% 5.30% 4.27% 1.60% 0.17% 2.45% 2.94% -
ROE 6.72% 7.71% 5.74% 2.05% -0.09% 3.47% 4.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 165.29 162.43 173.08 172.50 177.03 194.78 205.88 -13.60%
EPS 7.62 8.81 6.79 2.37 -0.10 3.93 4.99 32.57%
DPS 0.00 10.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 1.1346 1.1435 1.1836 1.1567 1.1327 1.1327 1.1213 0.78%
Adjusted Per Share Value based on latest NOSH - 185,955
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 56.81 55.94 59.52 59.40 61.92 67.06 70.27 -13.20%
EPS 2.62 3.04 2.34 0.82 -0.03 1.35 1.70 33.38%
DPS 0.00 3.50 3.50 3.50 3.50 0.00 0.00 -
NAPS 0.39 0.3938 0.407 0.3983 0.3962 0.39 0.3827 1.26%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.00 0.98 1.16 1.10 1.12 0.88 0.80 -
P/RPS 0.61 0.60 0.67 0.64 0.63 0.45 0.39 34.70%
P/EPS 13.12 11.12 17.07 46.34 -1,131.31 22.41 16.05 -12.56%
EY 7.62 8.99 5.86 2.16 -0.09 4.46 6.23 14.35%
DY 0.00 10.20 8.62 9.09 8.93 0.00 0.00 -
P/NAPS 0.88 0.86 0.98 0.95 0.99 0.78 0.71 15.36%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 26/08/10 26/05/10 24/02/10 18/11/09 27/08/09 10/06/09 -
Price 0.92 0.96 1.01 1.16 1.10 1.22 0.99 -
P/RPS 0.56 0.59 0.58 0.67 0.62 0.63 0.48 10.81%
P/EPS 12.07 10.89 14.87 48.87 -1,111.11 31.07 19.86 -28.22%
EY 8.29 9.18 6.73 2.05 -0.09 3.22 5.04 39.30%
DY 0.00 10.42 9.90 8.62 9.09 0.00 0.00 -
P/NAPS 0.81 0.84 0.85 1.00 0.97 1.08 0.88 -5.37%

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