[OMESTI] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -60.49%
YoY- -75.12%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 115,458 107,878 129,364 134,309 153,436 151,858 137,146 -10.81%
PBT 3,882 1,242 2,371 2,495 5,780 7,379 7,273 -34.12%
Tax -1,735 -815 -922 -781 -1,442 -1,859 -1,556 7.50%
NP 2,147 427 1,449 1,714 4,338 5,520 5,717 -47.85%
-
NP to SH 2,069 507 1,565 1,714 4,338 5,520 5,717 -49.12%
-
Tax Rate 44.69% 65.62% 38.89% 31.30% 24.95% 25.19% 21.39% -
Total Cost 113,311 107,451 127,915 132,595 149,098 146,338 131,429 -9.39%
-
Net Worth 169,367 64,062 65,997 66,390 63,783 64,281 63,336 92.31%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - 882 -
Div Payout % - - - - - - 15.43% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 169,367 64,062 65,997 66,390 63,783 64,281 63,336 92.31%
NOSH 129,090 127,894 130,999 130,638 129,090 129,365 129,310 -0.11%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.86% 0.40% 1.12% 1.28% 2.83% 3.63% 4.17% -
ROE 1.22% 0.79% 2.37% 2.58% 6.80% 8.59% 9.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 89.44 84.35 98.75 102.81 118.86 117.39 106.06 -10.71%
EPS 1.60 0.40 1.19 1.31 3.36 4.27 4.42 -49.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 1.312 0.5009 0.5038 0.5082 0.4941 0.4969 0.4898 92.52%
Adjusted Per Share Value based on latest NOSH - 130,638
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.35 19.95 23.93 24.84 28.38 28.09 25.37 -10.83%
EPS 0.38 0.09 0.29 0.32 0.80 1.02 1.06 -49.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.3133 0.1185 0.1221 0.1228 0.118 0.1189 0.1171 92.37%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.56 0.56 0.48 0.55 0.69 0.81 -
P/RPS 0.85 0.66 0.57 0.47 0.46 0.59 0.76 7.72%
P/EPS 47.42 141.26 46.88 36.58 16.37 16.17 18.32 88.19%
EY 2.11 0.71 2.13 2.73 6.11 6.18 5.46 -46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
P/NAPS 0.58 1.12 1.11 0.94 1.11 1.39 1.65 -50.09%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.82 0.57 0.57 0.50 0.49 0.60 0.69 -
P/RPS 0.92 0.68 0.58 0.49 0.41 0.51 0.65 25.98%
P/EPS 51.16 143.79 47.71 38.11 14.58 14.06 15.61 120.16%
EY 1.95 0.70 2.10 2.62 6.86 7.11 6.41 -54.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
P/NAPS 0.63 1.14 1.13 0.98 0.99 1.21 1.41 -41.46%

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