[OMESTI] YoY Annualized Quarter Result on 31-Mar-2010 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 24.16%
YoY- 37.31%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 338,633 294,927 311,356 321,381 379,466 347,679 286,107 2.84%
PBT -32,179 -8,138 -21,671 16,218 15,617 4,384 -4,990 36.39%
Tax -4,657 -4,953 -5,110 -2,483 -4,450 -4,404 -3,881 3.08%
NP -36,836 -13,091 -26,781 13,735 11,167 -20 -8,871 26.75%
-
NP to SH -40,155 -10,953 -19,568 12,616 9,188 -1,970 -11,322 23.46%
-
Tax Rate - - - 15.31% 28.49% 100.46% - -
Total Cost 375,469 308,018 338,137 307,646 368,299 347,699 294,978 4.09%
-
Net Worth 139,317 178,633 186,574 219,916 206,463 199,006 185,118 -4.62%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - 18,580 - - - -
Div Payout % - - - 147.28% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 139,317 178,633 186,574 219,916 206,463 199,006 185,118 -4.62%
NOSH 185,905 185,747 185,830 185,802 184,128 184,112 169,584 1.54%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -10.88% -4.44% -8.60% 4.27% 2.94% -0.01% -3.10% -
ROE -28.82% -6.13% -10.49% 5.74% 4.45% -0.99% -6.12% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 182.15 158.78 167.55 172.97 206.09 188.84 168.71 1.28%
EPS -21.60 -5.89 -10.53 6.79 4.99 -1.07 -6.67 21.61%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.7494 0.9617 1.004 1.1836 1.1213 1.0809 1.0916 -6.07%
Adjusted Per Share Value based on latest NOSH - 185,687
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.63 54.55 57.59 59.44 70.18 64.30 52.92 2.84%
EPS -7.43 -2.03 -3.62 2.33 1.70 -0.36 -2.09 23.51%
DPS 0.00 0.00 0.00 3.44 0.00 0.00 0.00 -
NAPS 0.2577 0.3304 0.3451 0.4067 0.3819 0.3681 0.3424 -4.62%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.655 0.85 1.06 1.16 0.80 0.75 0.62 -
P/RPS 0.36 0.54 0.63 0.67 0.39 0.40 0.37 -0.45%
P/EPS -3.03 -14.41 -10.07 17.08 16.03 -70.09 -9.29 -17.01%
EY -32.98 -6.94 -9.93 5.85 6.24 -1.43 -10.77 20.48%
DY 0.00 0.00 0.00 8.62 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 1.06 0.98 0.71 0.69 0.57 7.29%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 28/05/12 27/05/11 26/05/10 10/06/09 30/05/08 25/05/07 -
Price 0.52 0.82 0.75 1.01 0.99 0.76 0.72 -
P/RPS 0.29 0.52 0.45 0.58 0.48 0.40 0.43 -6.34%
P/EPS -2.41 -13.91 -7.12 14.87 19.84 -71.03 -10.78 -22.07%
EY -41.54 -7.19 -14.04 6.72 5.04 -1.41 -9.27 28.37%
DY 0.00 0.00 0.00 9.90 0.00 0.00 0.00 -
P/NAPS 0.69 0.85 0.75 0.85 0.88 0.70 0.66 0.74%

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