[OMESTI] YoY Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 1104.3%
YoY- -75.12%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 347,679 286,107 144,978 134,309 147,099 144,701 20,405 60.34%
PBT 4,384 -4,990 -2,384 2,495 9,765 9,006 5,610 -4.02%
Tax -4,404 -3,881 -247 -781 -2,876 -4,359 -820 32.30%
NP -20 -8,871 -2,631 1,714 6,889 4,647 4,790 -
-
NP to SH -1,970 -11,322 -1,961 1,714 6,889 4,647 4,790 -
-
Tax Rate 100.46% - - 31.30% 29.45% 48.40% 14.62% -
Total Cost 347,699 294,978 147,609 132,595 140,210 140,054 15,615 67.65%
-
Net Worth 199,006 185,118 168,466 66,492 64,053 57,381 69,719 19.08%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 199,006 185,118 168,466 66,492 64,053 57,381 69,719 19.08%
NOSH 184,112 169,584 134,246 130,839 130,721 130,412 129,110 6.08%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -0.01% -3.10% -1.81% 1.28% 4.68% 3.21% 23.47% -
ROE -0.99% -6.12% -1.16% 2.58% 10.76% 8.10% 6.87% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 188.84 168.71 107.99 102.65 112.53 110.96 15.80 51.15%
EPS -1.07 -6.67 -1.45 1.31 5.27 3.57 3.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0809 1.0916 1.2549 0.5082 0.49 0.44 0.54 12.24%
Adjusted Per Share Value based on latest NOSH - 130,638
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 64.30 52.92 26.81 24.84 27.21 26.76 3.77 60.37%
EPS -0.36 -2.09 -0.36 0.32 1.27 0.86 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3681 0.3424 0.3116 0.123 0.1185 0.1061 0.1289 19.09%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.75 0.62 0.72 0.48 0.93 0.69 1.91 -
P/RPS 0.40 0.37 0.67 0.47 0.83 0.62 12.09 -43.31%
P/EPS -70.09 -9.29 -49.29 36.64 17.65 19.36 51.48 -
EY -1.43 -10.77 -2.03 2.73 5.67 5.16 1.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.57 0.94 1.90 1.57 3.54 -23.83%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 25/05/07 15/06/06 31/05/05 28/05/04 28/05/03 31/05/02 -
Price 0.76 0.72 0.79 0.50 0.82 1.10 1.35 -
P/RPS 0.40 0.43 0.73 0.49 0.73 0.99 8.54 -39.93%
P/EPS -71.03 -10.78 -54.08 38.17 15.56 30.87 36.39 -
EY -1.41 -9.27 -1.85 2.62 6.43 3.24 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.63 0.98 1.67 2.50 2.50 -19.10%

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