[OMESTI] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 43.18%
YoY- 17.99%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 409,617 377,011 352,286 372,737 346,839 333,997 338,633 13.51%
PBT 31,164 36,940 36,213 -10,972 -23,481 -28,458 -32,179 -
Tax -4,561 -3,562 -3,449 -4,193 -4,198 -4,389 -4,657 -1.37%
NP 26,603 33,378 32,764 -15,165 -27,679 -32,847 -36,836 -
-
NP to SH 25,258 32,507 31,966 -17,791 -31,312 -35,530 -40,155 -
-
Tax Rate 14.64% 9.64% 9.52% - - - - -
Total Cost 383,014 343,633 319,522 387,902 374,518 366,844 375,469 1.33%
-
Net Worth 259,599 258,778 228,512 0 0 155,077 139,980 50.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 259,599 258,778 228,512 0 0 155,077 139,980 50.89%
NOSH 386,999 387,857 341,062 325,069 299,736 247,727 185,896 62.96%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.49% 8.85% 9.30% -4.07% -7.98% -9.83% -10.88% -
ROE 9.73% 12.56% 13.99% 0.00% 0.00% -22.91% -28.69% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 105.84 97.20 103.29 114.66 115.71 134.82 182.16 -30.34%
EPS 6.53 8.38 9.37 -5.47 -10.45 -14.34 -21.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6708 0.6672 0.67 0.00 0.00 0.626 0.753 -7.41%
Adjusted Per Share Value based on latest NOSH - 325,069
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 75.76 69.73 65.16 68.94 64.15 61.77 62.63 13.51%
EPS 4.67 6.01 5.91 -3.29 -5.79 -6.57 -7.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4801 0.4786 0.4226 0.00 0.00 0.2868 0.2589 50.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.695 0.735 0.80 0.735 0.69 0.47 0.655 -
P/RPS 0.66 0.76 0.77 0.64 0.60 0.35 0.36 49.73%
P/EPS 10.65 8.77 8.54 -13.43 -6.61 -3.28 -3.03 -
EY 9.39 11.40 11.72 -7.45 -15.14 -30.52 -32.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.10 1.19 0.00 0.00 0.75 0.87 12.62%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 19/08/14 30/05/14 26/02/14 20/11/13 27/08/13 30/05/13 -
Price 0.60 0.71 0.735 0.75 0.78 0.67 0.52 -
P/RPS 0.57 0.73 0.71 0.65 0.67 0.50 0.29 56.84%
P/EPS 9.19 8.47 7.84 -13.70 -7.47 -4.67 -2.41 -
EY 10.88 11.80 12.75 -7.30 -13.39 -21.41 -41.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.06 1.10 0.00 0.00 1.07 0.69 18.47%

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