[OMESTI] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -353.21%
YoY- -255.1%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 352,286 338,633 294,927 311,356 321,381 379,466 347,679 0.21%
PBT 36,213 -32,179 -8,138 -21,671 16,218 15,617 4,384 42.15%
Tax -3,449 -4,657 -4,953 -5,110 -2,483 -4,450 -4,404 -3.99%
NP 32,764 -36,836 -13,091 -26,781 13,735 11,167 -20 -
-
NP to SH 31,966 -40,155 -10,953 -19,568 12,616 9,188 -1,970 -
-
Tax Rate 9.52% - - - 15.31% 28.49% 100.46% -
Total Cost 319,522 375,469 308,018 338,137 307,646 368,299 347,699 -1.39%
-
Net Worth 228,443 139,317 178,633 186,574 219,916 206,463 199,006 2.32%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - 18,580 - - -
Div Payout % - - - - 147.28% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 228,443 139,317 178,633 186,574 219,916 206,463 199,006 2.32%
NOSH 340,960 185,905 185,747 185,830 185,802 184,128 184,112 10.81%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.30% -10.88% -4.44% -8.60% 4.27% 2.94% -0.01% -
ROE 13.99% -28.82% -6.13% -10.49% 5.74% 4.45% -0.99% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 103.32 182.15 158.78 167.55 172.97 206.09 188.84 -9.55%
EPS 9.38 -21.60 -5.89 -10.53 6.79 4.99 -1.07 -
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.67 0.7494 0.9617 1.004 1.1836 1.1213 1.0809 -7.65%
Adjusted Per Share Value based on latest NOSH - 185,953
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 65.16 62.63 54.55 57.59 59.44 70.18 64.30 0.22%
EPS 5.91 -7.43 -2.03 -3.62 2.33 1.70 -0.36 -
DPS 0.00 0.00 0.00 0.00 3.44 0.00 0.00 -
NAPS 0.4225 0.2577 0.3304 0.3451 0.4067 0.3819 0.3681 2.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.80 0.655 0.85 1.06 1.16 0.80 0.75 -
P/RPS 0.77 0.36 0.54 0.63 0.67 0.39 0.40 11.52%
P/EPS 8.53 -3.03 -14.41 -10.07 17.08 16.03 -70.09 -
EY 11.72 -32.98 -6.94 -9.93 5.85 6.24 -1.43 -
DY 0.00 0.00 0.00 0.00 8.62 0.00 0.00 -
P/NAPS 1.19 0.87 0.88 1.06 0.98 0.71 0.69 9.50%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 30/05/14 30/05/13 28/05/12 27/05/11 26/05/10 10/06/09 30/05/08 -
Price 0.735 0.52 0.82 0.75 1.01 0.99 0.76 -
P/RPS 0.71 0.29 0.52 0.45 0.58 0.48 0.40 10.03%
P/EPS 7.84 -2.41 -13.91 -7.12 14.87 19.84 -71.03 -
EY 12.76 -41.54 -7.19 -14.04 6.72 5.04 -1.41 -
DY 0.00 0.00 0.00 0.00 9.90 0.00 0.00 -
P/NAPS 1.10 0.69 0.85 0.75 0.85 0.88 0.70 7.82%

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