[OMESTI] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 98.23%
YoY- -38.52%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 305,286 280,858 292,426 308,550 386,794 299,046 280,806 1.40%
PBT 2,597 4,260 5,876 15,386 26,821 13,558 -2,322 -
Tax -4,559 -5,509 -3,462 -3,908 -7,313 -6,282 -5,253 -2.33%
NP -1,962 -1,249 2,413 11,478 19,508 7,276 -7,576 -20.14%
-
NP to SH -3,373 10,949 7,728 10,161 16,526 4,234 -9,036 -15.13%
-
Tax Rate 175.55% 129.32% 58.92% 25.40% 27.27% 46.33% - -
Total Cost 307,249 282,107 290,013 297,072 367,286 291,770 288,382 1.06%
-
Net Worth 176,969 194,672 212,018 215,005 211,800 203,631 204,949 -2.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 24,783 - - - -
Div Payout % - - - 243.90% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 176,969 194,672 212,018 215,005 211,800 203,631 204,949 -2.41%
NOSH 186,029 185,791 185,769 185,878 183,902 183,583 169,002 1.61%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.64% -0.44% 0.83% 3.72% 5.04% 2.43% -2.70% -
ROE -1.91% 5.62% 3.64% 4.73% 7.80% 2.08% -4.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 164.11 151.17 157.41 166.00 210.33 162.89 166.16 -0.20%
EPS -1.81 5.89 4.16 5.47 8.99 2.31 -5.35 -16.51%
DPS 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
NAPS 0.9513 1.0478 1.1413 1.1567 1.1517 1.1092 1.2127 -3.96%
Adjusted Per Share Value based on latest NOSH - 185,955
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 56.46 51.95 54.09 57.07 71.54 55.31 51.94 1.39%
EPS -0.62 2.03 1.43 1.88 3.06 0.78 -1.67 -15.20%
DPS 0.00 0.00 0.00 4.58 0.00 0.00 0.00 -
NAPS 0.3273 0.3601 0.3921 0.3977 0.3917 0.3766 0.3791 -2.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.86 1.02 1.10 0.75 0.64 0.70 -
P/RPS 0.43 0.57 0.65 0.66 0.36 0.39 0.42 0.39%
P/EPS -38.60 14.59 24.52 20.12 8.35 27.75 -13.09 19.73%
EY -2.59 6.85 4.08 4.97 11.98 3.60 -7.64 -16.48%
DY 0.00 0.00 0.00 12.12 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.89 0.95 0.65 0.58 0.58 4.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 23/02/12 25/02/11 24/02/10 25/02/09 28/02/08 26/02/07 -
Price 0.69 0.82 1.00 1.16 0.80 0.76 0.68 -
P/RPS 0.42 0.54 0.64 0.70 0.38 0.47 0.41 0.40%
P/EPS -38.05 13.91 24.04 21.22 8.90 32.95 -12.72 20.01%
EY -2.63 7.19 4.16 4.71 11.23 3.04 -7.86 -16.66%
DY 0.00 0.00 0.00 11.49 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.88 1.00 0.69 0.69 0.56 4.51%

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