[OMESTI] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -41.26%
YoY- -0.98%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 140,855 140,254 153,792 144,701 121,962 97,865 51,019 96.43%
PBT 7,273 5,521 8,193 8,994 11,218 12,233 8,481 -9.71%
Tax -3,493 -3,519 -4,661 -4,248 -3,139 -2,987 -1,677 62.87%
NP 3,780 2,002 3,532 4,746 8,079 9,246 6,804 -32.34%
-
NP to SH 3,780 2,002 3,532 4,746 8,079 9,246 6,804 -32.34%
-
Tax Rate 48.03% 63.74% 56.89% 47.23% 27.98% 24.42% 19.77% -
Total Cost 137,075 138,252 150,260 139,955 113,883 88,619 44,215 112.17%
-
Net Worth 61,399 58,929 58,795 57,754 56,238 58,190 56,151 6.12%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 2,167 - -
Div Payout % - - - - - 23.45% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 61,399 58,929 58,795 57,754 56,238 58,190 56,151 6.12%
NOSH 133,478 129,743 130,655 131,261 130,786 130,588 130,584 1.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.68% 1.43% 2.30% 3.28% 6.62% 9.45% 13.34% -
ROE 6.16% 3.40% 6.01% 8.22% 14.37% 15.89% 12.12% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 105.53 108.10 117.71 110.24 93.25 74.94 39.07 93.59%
EPS 2.83 1.54 2.70 3.62 6.18 7.08 5.21 -33.35%
DPS 0.00 0.00 0.00 0.00 0.00 1.66 0.00 -
NAPS 0.46 0.4542 0.45 0.44 0.43 0.4456 0.43 4.58%
Adjusted Per Share Value based on latest NOSH - 131,261
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.05 25.94 28.44 26.76 22.56 18.10 9.44 96.37%
EPS 0.70 0.37 0.65 0.88 1.49 1.71 1.26 -32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.1136 0.109 0.1087 0.1068 0.104 0.1076 0.1039 6.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.15 1.42 0.69 0.71 0.80 1.29 -
P/RPS 1.09 1.06 1.21 0.63 0.76 1.07 3.30 -52.12%
P/EPS 40.61 74.53 52.53 19.08 11.49 11.30 24.76 38.95%
EY 2.46 1.34 1.90 5.24 8.70 8.85 4.04 -28.09%
DY 0.00 0.00 0.00 0.00 0.00 2.07 0.00 -
P/NAPS 2.50 2.53 3.16 1.57 1.65 1.80 3.00 -11.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 28/08/03 28/05/03 27/02/03 - - -
Price 1.09 1.15 1.28 1.10 0.74 0.00 0.00 -
P/RPS 1.03 1.06 1.09 1.00 0.79 0.00 0.00 -
P/EPS 38.49 74.53 47.35 30.42 11.98 0.00 0.00 -
EY 2.60 1.34 2.11 3.29 8.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.53 2.84 2.50 1.72 0.00 0.00 -

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