[OMESTI] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 55.17%
YoY- -1478.1%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 317,214 407,370 312,550 295,802 101,120 153,982 144,466 13.99%
PBT 12,432 39,808 9,954 -19,620 -1,004 1,502 6,276 12.05%
Tax -5,498 -11,654 -5,576 -3,546 -690 -622 -2,656 12.87%
NP 6,934 28,154 4,378 -23,166 -1,694 880 3,620 11.43%
-
NP to SH 5,126 23,876 2,082 -24,208 -1,534 880 3,620 5.96%
-
Tax Rate 44.22% 29.28% 56.02% - - 41.41% 42.32% -
Total Cost 310,280 379,216 308,172 318,968 102,814 153,102 140,846 14.05%
-
Net Worth 210,370 210,439 200,255 199,479 65,116 64,304 59,144 23.52%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 37,144 - - - - - 3,177 50.59%
Div Payout % 724.64% - - - - - 87.77% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 210,370 210,439 200,255 199,479 65,116 64,304 59,144 23.52%
NOSH 185,724 183,661 182,631 169,050 130,000 129,411 130,215 6.09%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.19% 6.91% 1.40% -7.83% -1.68% 0.57% 2.51% -
ROE 2.44% 11.35% 1.04% -12.14% -2.36% 1.37% 6.12% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 170.80 221.80 171.14 174.98 77.78 118.99 110.94 7.44%
EPS 2.76 13.00 1.14 -14.32 -1.18 0.68 2.78 -0.12%
DPS 20.00 0.00 0.00 0.00 0.00 0.00 2.44 41.94%
NAPS 1.1327 1.1458 1.0965 1.18 0.5009 0.4969 0.4542 16.43%
Adjusted Per Share Value based on latest NOSH - 170,121
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.74 75.44 57.88 54.78 18.73 28.52 26.75 13.99%
EPS 0.95 4.42 0.39 -4.48 -0.28 0.16 0.67 5.98%
DPS 6.88 0.00 0.00 0.00 0.00 0.00 0.59 50.53%
NAPS 0.3896 0.3897 0.3708 0.3694 0.1206 0.1191 0.1095 23.53%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.12 0.77 0.63 0.73 0.56 0.69 1.15 -
P/RPS 0.66 0.35 0.37 0.42 0.72 0.58 1.04 -7.29%
P/EPS 40.58 5.92 55.26 -5.10 -47.46 101.47 41.37 -0.32%
EY 2.46 16.88 1.81 -19.62 -2.11 0.99 2.42 0.27%
DY 17.86 0.00 0.00 0.00 0.00 0.00 2.12 42.59%
P/NAPS 0.99 0.67 0.57 0.62 1.12 1.39 2.53 -14.46%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 28/11/08 28/11/07 27/11/06 29/11/05 30/11/04 21/11/03 -
Price 1.10 0.80 0.66 0.68 0.57 0.60 1.15 -
P/RPS 0.64 0.36 0.39 0.39 0.73 0.50 1.04 -7.76%
P/EPS 39.86 6.15 57.89 -4.75 -48.31 88.24 41.37 -0.61%
EY 2.51 16.25 1.73 -21.06 -2.07 1.13 2.42 0.60%
DY 18.18 0.00 0.00 0.00 0.00 0.00 2.12 43.02%
P/NAPS 0.97 0.70 0.60 0.58 1.14 1.21 2.53 -14.75%

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