[OMESTI] QoQ TTM Result on 31-Mar-2008 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -43.9%
YoY- 82.6%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 413,490 395,089 387,530 347,679 299,787 294,481 278,693 29.92%
PBT 14,331 19,311 13,660 4,384 6,921 9,797 6,082 76.61%
Tax -5,177 -7,443 -5,957 -4,404 -4,653 -4,896 -4,115 16.45%
NP 9,154 11,868 7,703 -20 2,268 4,901 1,967 177.44%
-
NP to SH 7,249 8,927 5,342 -1,970 -1,369 1,823 -514 -
-
Tax Rate 36.12% 38.54% 43.61% 100.46% 67.23% 49.97% 67.66% -
Total Cost 404,336 383,221 379,827 347,699 297,519 289,580 276,726 28.61%
-
Net Worth 210,530 210,648 203,618 198,653 204,245 201,583 199,060 3.78%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 210,530 210,648 203,618 198,653 204,245 201,583 199,060 3.78%
NOSH 182,800 183,844 184,103 183,785 184,137 183,842 184,315 -0.54%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.21% 3.00% 1.99% -0.01% 0.76% 1.66% 0.71% -
ROE 3.44% 4.24% 2.62% -0.99% -0.67% 0.90% -0.26% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 226.20 214.90 210.50 189.18 162.81 160.18 151.20 30.64%
EPS 3.97 4.86 2.90 -1.07 -0.74 0.99 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1517 1.1458 1.106 1.0809 1.1092 1.0965 1.08 4.35%
Adjusted Per Share Value based on latest NOSH - 183,785
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 76.48 73.07 71.68 64.30 55.45 54.47 51.55 29.92%
EPS 1.34 1.65 0.99 -0.36 -0.25 0.34 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3896 0.3766 0.3674 0.3778 0.3728 0.3682 3.78%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.75 0.77 0.77 0.75 0.64 0.63 0.69 -
P/RPS 0.33 0.36 0.37 0.40 0.39 0.39 0.46 -19.78%
P/EPS 18.91 15.86 26.54 -69.97 -86.08 63.53 -247.43 -
EY 5.29 6.31 3.77 -1.43 -1.16 1.57 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.67 0.70 0.69 0.58 0.57 0.64 1.03%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 28/11/08 21/08/08 30/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.80 0.80 0.72 0.76 0.76 0.66 0.64 -
P/RPS 0.35 0.37 0.34 0.40 0.47 0.41 0.42 -11.39%
P/EPS 20.17 16.48 24.81 -70.90 -102.22 66.56 -229.50 -
EY 4.96 6.07 4.03 -1.41 -0.98 1.50 -0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.65 0.70 0.69 0.60 0.59 10.94%

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