[OMESTI] YoY Annual (Unaudited) Result on 31-Mar-2006 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
15-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
YoY- -214.41%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 379,466 347,679 286,107 144,978 134,309 147,099 144,701 17.41%
PBT 15,617 4,384 -4,990 -2,384 2,495 9,765 9,006 9.59%
Tax -4,450 -4,404 -3,881 -247 -781 -2,876 -4,359 0.34%
NP 11,167 -20 -8,871 -2,631 1,714 6,889 4,647 15.71%
-
NP to SH 9,188 -1,970 -11,322 -1,961 1,714 6,889 4,647 12.02%
-
Tax Rate 28.49% 100.46% - - 31.30% 29.45% 48.40% -
Total Cost 368,299 347,699 294,978 147,609 132,595 140,210 140,054 17.46%
-
Net Worth 206,463 199,006 185,118 168,466 66,492 64,053 57,381 23.76%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 206,463 199,006 185,118 168,466 66,492 64,053 57,381 23.76%
NOSH 184,128 184,112 169,584 134,246 130,839 130,721 130,412 5.91%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 2.94% -0.01% -3.10% -1.81% 1.28% 4.68% 3.21% -
ROE 4.45% -0.99% -6.12% -1.16% 2.58% 10.76% 8.10% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 206.09 188.84 168.71 107.99 102.65 112.53 110.96 10.85%
EPS 4.99 -1.07 -6.67 -1.45 1.31 5.27 3.57 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1213 1.0809 1.0916 1.2549 0.5082 0.49 0.44 16.85%
Adjusted Per Share Value based on latest NOSH - 133,353
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 70.27 64.39 52.98 26.85 24.87 27.24 26.80 17.41%
EPS 1.70 -0.36 -2.10 -0.36 0.32 1.28 0.86 12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3823 0.3685 0.3428 0.312 0.1231 0.1186 0.1063 23.75%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.80 0.75 0.62 0.72 0.48 0.93 0.69 -
P/RPS 0.39 0.40 0.37 0.67 0.47 0.83 0.62 -7.42%
P/EPS 16.03 -70.09 -9.29 -49.29 36.64 17.65 19.36 -3.09%
EY 6.24 -1.43 -10.77 -2.03 2.73 5.67 5.16 3.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.57 0.57 0.94 1.90 1.57 -12.37%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 10/06/09 30/05/08 25/05/07 15/06/06 31/05/05 28/05/04 28/05/03 -
Price 0.99 0.76 0.72 0.79 0.50 0.82 1.10 -
P/RPS 0.48 0.40 0.43 0.73 0.49 0.73 0.99 -11.35%
P/EPS 19.84 -71.03 -10.78 -54.08 38.17 15.56 30.87 -7.09%
EY 5.04 -1.41 -9.27 -1.85 2.62 6.43 3.24 7.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.70 0.66 0.63 0.98 1.67 2.50 -15.95%

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