[OMESTI] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 35.05%
YoY- -130.81%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 399,574 446,158 350,758 305,286 280,858 292,426 308,550 4.40%
PBT -16,445 716 30,873 2,597 4,260 5,876 15,386 -
Tax -4,578 -6,100 -3,941 -4,559 -5,509 -3,462 -3,908 2.67%
NP -21,024 -5,384 26,932 -1,962 -1,249 2,413 11,478 -
-
NP to SH -16,101 -6,426 26,445 -3,373 10,949 7,728 10,161 -
-
Tax Rate - 851.96% 12.77% 175.55% 129.32% 58.92% 25.40% -
Total Cost 420,598 451,542 323,826 307,249 282,107 290,013 297,072 5.96%
-
Net Worth 267,120 255,809 0 176,969 194,672 212,018 215,005 3.68%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,674 - - - - - 24,783 -30.99%
Div Payout % 0.00% - - - - - 243.90% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 267,120 255,809 0 176,969 194,672 212,018 215,005 3.68%
NOSH 388,157 388,709 325,019 186,029 185,791 185,769 185,878 13.05%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -5.26% -1.21% 7.68% -0.64% -0.44% 0.83% 3.72% -
ROE -6.03% -2.51% 0.00% -1.91% 5.62% 3.64% 4.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 103.59 114.78 107.92 164.11 151.17 157.41 166.00 -7.55%
EPS -4.15 -1.65 8.13 -1.81 5.89 4.16 5.47 -
DPS 0.69 0.00 0.00 0.00 0.00 0.00 13.33 -38.93%
NAPS 0.6925 0.6581 0.00 0.9513 1.0478 1.1413 1.1567 -8.19%
Adjusted Per Share Value based on latest NOSH - 167,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 74.00 82.62 64.96 56.53 52.01 54.15 57.14 4.40%
EPS -2.98 -1.19 4.90 -0.62 2.03 1.43 1.88 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 4.59 -30.88%
NAPS 0.4947 0.4737 0.00 0.3277 0.3605 0.3926 0.3982 3.68%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.515 0.545 0.735 0.70 0.86 1.02 1.10 -
P/RPS 0.50 0.47 0.68 0.43 0.57 0.65 0.66 -4.51%
P/EPS -12.34 -32.96 9.03 -38.60 14.59 24.52 20.12 -
EY -8.11 -3.03 11.07 -2.59 6.85 4.08 4.97 -
DY 1.35 0.00 0.00 0.00 0.00 0.00 12.12 -30.62%
P/NAPS 0.74 0.83 0.00 0.74 0.82 0.89 0.95 -4.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 22/02/13 23/02/12 25/02/11 24/02/10 -
Price 0.515 0.51 0.75 0.69 0.82 1.00 1.16 -
P/RPS 0.50 0.44 0.69 0.42 0.54 0.64 0.70 -5.45%
P/EPS -12.34 -30.85 9.22 -38.05 13.91 24.04 21.22 -
EY -8.11 -3.24 10.85 -2.63 7.19 4.16 4.71 -
DY 1.35 0.00 0.00 0.00 0.00 0.00 11.49 -30.00%
P/NAPS 0.74 0.77 0.00 0.73 0.78 0.88 1.00 -4.89%

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