[OMESTI] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -23.73%
YoY- 144.47%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 313,615 305,777 311,356 309,288 306,799 302,081 321,381 -1.61%
PBT -22,474 -24,153 -21,671 9,085 13,189 17,156 16,218 -
Tax -7,214 -6,828 -5,110 -2,149 -1,142 -1,142 -2,483 103.47%
NP -29,688 -30,981 -26,781 6,936 12,047 16,014 13,735 -
-
NP to SH -16,079 -18,082 -19,568 10,791 14,149 16,392 12,616 -
-
Tax Rate - - - 23.65% 8.66% 6.66% 15.31% -
Total Cost 343,303 336,758 338,137 302,352 294,752 286,067 307,646 7.57%
-
Net Worth 194,395 194,371 186,696 213,209 210,599 212,658 219,779 -7.84%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 18,888 18,888 -
Div Payout % - - - - - 115.23% 149.72% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 194,395 194,371 186,696 213,209 210,599 212,658 219,779 -7.84%
NOSH 186,363 185,930 185,953 186,813 185,615 185,971 185,687 0.24%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -9.47% -10.13% -8.60% 2.24% 3.93% 5.30% 4.27% -
ROE -8.27% -9.30% -10.48% 5.06% 6.72% 7.71% 5.74% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 168.28 164.46 167.44 165.56 165.29 162.43 173.08 -1.85%
EPS -8.63 -9.73 -10.52 5.78 7.62 8.81 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 1.0431 1.0454 1.004 1.1413 1.1346 1.1435 1.1836 -8.07%
Adjusted Per Share Value based on latest NOSH - 186,813
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 58.00 56.55 57.59 57.20 56.74 55.87 59.44 -1.62%
EPS -2.97 -3.34 -3.62 2.00 2.62 3.03 2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 3.49 3.49 -
NAPS 0.3595 0.3595 0.3453 0.3943 0.3895 0.3933 0.4065 -7.85%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.76 0.74 1.06 1.02 1.00 0.98 1.16 -
P/RPS 0.45 0.45 0.63 0.62 0.61 0.60 0.67 -23.28%
P/EPS -8.81 -7.61 -10.07 17.66 13.12 11.12 17.07 -
EY -11.35 -13.14 -9.93 5.66 7.62 8.99 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 10.20 8.62 -
P/NAPS 0.73 0.71 1.06 0.89 0.88 0.86 0.98 -17.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 27/05/11 25/02/11 30/11/10 26/08/10 26/05/10 -
Price 0.88 0.75 0.75 1.00 0.92 0.96 1.01 -
P/RPS 0.52 0.46 0.45 0.60 0.56 0.59 0.58 -7.01%
P/EPS -10.20 -7.71 -7.13 17.31 12.07 10.89 14.87 -
EY -9.80 -12.97 -14.03 5.78 8.29 9.18 6.73 -
DY 0.00 0.00 0.00 0.00 0.00 10.42 9.90 -
P/NAPS 0.84 0.72 0.75 0.88 0.81 0.84 0.85 -0.78%

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