[OMESTI] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -52.56%
YoY- 85.18%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 429,950 315,288 298,876 292,568 288,050 317,214 407,370 0.90%
PBT 6,366 16,464 -932 4,768 6,374 12,432 39,808 -26.31%
Tax -5,394 -3,170 -4,088 -7,024 -2,816 -5,498 -11,654 -12.04%
NP 972 13,294 -5,020 -2,256 3,558 6,934 28,154 -42.92%
-
NP to SH -924 12,492 -5,194 15,170 8,192 5,126 23,876 -
-
Tax Rate 84.73% 19.25% - 147.32% 44.18% 44.22% 29.28% -
Total Cost 428,978 301,994 303,896 294,824 284,492 310,280 379,216 2.07%
-
Net Worth 258,257 0 175,705 193,919 211,241 210,370 210,439 3.46%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - 37,144 - -
Div Payout % - - - - - 724.64% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 258,257 0 175,705 193,919 211,241 210,370 210,439 3.46%
NOSH 385,000 300,058 185,500 185,906 186,181 185,724 183,661 13.12%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.23% 4.22% -1.68% -0.77% 1.24% 2.19% 6.91% -
ROE -0.36% 0.00% -2.96% 7.82% 3.88% 2.44% 11.35% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 111.68 105.08 161.12 157.37 154.71 170.80 221.80 -10.80%
EPS -0.24 4.16 -2.80 8.16 4.40 2.76 13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 0.6708 0.00 0.9472 1.0431 1.1346 1.1327 1.1458 -8.53%
Adjusted Per Share Value based on latest NOSH - 186,363
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 79.62 58.39 55.35 54.18 53.34 58.74 75.44 0.90%
EPS -0.17 2.31 -0.96 2.81 1.52 0.95 4.42 -
DPS 0.00 0.00 0.00 0.00 0.00 6.88 0.00 -
NAPS 0.4783 0.00 0.3254 0.3591 0.3912 0.3896 0.3897 3.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.695 0.69 0.80 0.76 1.00 1.12 0.77 -
P/RPS 0.62 0.66 0.50 0.48 0.65 0.66 0.35 9.99%
P/EPS -289.58 16.57 -28.57 9.31 22.73 40.58 5.92 -
EY -0.35 6.03 -3.50 10.74 4.40 2.46 16.88 -
DY 0.00 0.00 0.00 0.00 0.00 17.86 0.00 -
P/NAPS 1.04 0.00 0.84 0.73 0.88 0.99 0.67 7.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 20/11/13 23/11/12 25/11/11 30/11/10 18/11/09 28/11/08 -
Price 0.60 0.78 0.69 0.88 0.92 1.10 0.80 -
P/RPS 0.54 0.74 0.43 0.56 0.59 0.64 0.36 6.98%
P/EPS -250.00 18.74 -24.64 10.78 20.91 39.86 6.15 -
EY -0.40 5.34 -4.06 9.27 4.78 2.51 16.25 -
DY 0.00 0.00 0.00 0.00 0.00 18.18 0.00 -
P/NAPS 0.89 0.00 0.73 0.84 0.81 0.97 0.70 4.08%

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