[OMESTI] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 119.34%
YoY- 108.6%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 288,050 317,214 407,370 312,550 295,802 101,120 153,982 10.99%
PBT 6,374 12,432 39,808 9,954 -19,620 -1,004 1,502 27.22%
Tax -2,816 -5,498 -11,654 -5,576 -3,546 -690 -622 28.60%
NP 3,558 6,934 28,154 4,378 -23,166 -1,694 880 26.20%
-
NP to SH 8,192 5,126 23,876 2,082 -24,208 -1,534 880 45.01%
-
Tax Rate 44.18% 44.22% 29.28% 56.02% - - 41.41% -
Total Cost 284,492 310,280 379,216 308,172 318,968 102,814 153,102 10.87%
-
Net Worth 211,241 210,370 210,439 200,255 199,479 65,116 64,304 21.91%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 37,144 - - - - - -
Div Payout % - 724.64% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 211,241 210,370 210,439 200,255 199,479 65,116 64,304 21.91%
NOSH 186,181 185,724 183,661 182,631 169,050 130,000 129,411 6.24%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.24% 2.19% 6.91% 1.40% -7.83% -1.68% 0.57% -
ROE 3.88% 2.44% 11.35% 1.04% -12.14% -2.36% 1.37% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 154.71 170.80 221.80 171.14 174.98 77.78 118.99 4.47%
EPS 4.40 2.76 13.00 1.14 -14.32 -1.18 0.68 36.48%
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1346 1.1327 1.1458 1.0965 1.18 0.5009 0.4969 14.74%
Adjusted Per Share Value based on latest NOSH - 183,842
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.28 58.67 75.34 57.81 54.71 18.70 28.48 10.99%
EPS 1.52 0.95 4.42 0.39 -4.48 -0.28 0.16 45.50%
DPS 0.00 6.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3907 0.3891 0.3892 0.3704 0.3689 0.1204 0.1189 21.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.00 1.12 0.77 0.63 0.73 0.56 0.69 -
P/RPS 0.65 0.66 0.35 0.37 0.42 0.72 0.58 1.91%
P/EPS 22.73 40.58 5.92 55.26 -5.10 -47.46 101.47 -22.06%
EY 4.40 2.46 16.88 1.81 -19.62 -2.11 0.99 28.20%
DY 0.00 17.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 0.67 0.57 0.62 1.12 1.39 -7.33%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 18/11/09 28/11/08 28/11/07 27/11/06 29/11/05 30/11/04 -
Price 0.92 1.10 0.80 0.66 0.68 0.57 0.60 -
P/RPS 0.59 0.64 0.36 0.39 0.39 0.73 0.50 2.79%
P/EPS 20.91 39.86 6.15 57.89 -4.75 -48.31 88.24 -21.32%
EY 4.78 2.51 16.25 1.73 -21.06 -2.07 1.13 27.15%
DY 0.00 18.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.70 0.60 0.58 1.14 1.21 -6.46%

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