[OMESTI] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -1090.37%
YoY- -266.61%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 407,080 435,471 352,286 338,633 294,927 311,356 321,381 4.01%
PBT -27,422 6,242 36,213 -32,179 -8,138 -21,671 16,218 -
Tax -247 -5,970 -3,449 -4,657 -4,953 -5,110 -2,483 -31.90%
NP -27,669 272 32,764 -36,836 -13,091 -26,781 13,735 -
-
NP to SH -23,019 -139 31,966 -40,155 -10,953 -19,568 12,616 -
-
Tax Rate - 95.64% 9.52% - - - 15.31% -
Total Cost 434,749 435,199 319,522 375,469 308,018 338,137 307,646 5.92%
-
Net Worth 264,197 258,508 228,443 139,317 178,633 186,574 219,916 3.10%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 18,580 -
Div Payout % - - - - - - 147.28% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 264,197 258,508 228,443 139,317 178,633 186,574 219,916 3.10%
NOSH 387,614 372,222 340,960 185,905 185,747 185,830 185,802 13.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -6.80% 0.06% 9.30% -10.88% -4.44% -8.60% 4.27% -
ROE -8.71% -0.05% 13.99% -28.82% -6.13% -10.49% 5.74% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 105.02 116.99 103.32 182.15 158.78 167.55 172.97 -7.97%
EPS -5.94 -0.04 9.38 -21.60 -5.89 -10.53 6.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.6816 0.6945 0.67 0.7494 0.9617 1.004 1.1836 -8.77%
Adjusted Per Share Value based on latest NOSH - 185,896
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 75.39 80.64 65.24 62.71 54.62 57.66 59.52 4.01%
EPS -4.26 -0.03 5.92 -7.44 -2.03 -3.62 2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.44 -
NAPS 0.4893 0.4787 0.423 0.258 0.3308 0.3455 0.4073 3.10%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.48 0.505 0.80 0.655 0.85 1.06 1.16 -
P/RPS 0.46 0.43 0.77 0.36 0.54 0.63 0.67 -6.06%
P/EPS -8.08 -1,352.32 8.53 -3.03 -14.41 -10.07 17.08 -
EY -12.37 -0.07 11.72 -32.98 -6.94 -9.93 5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.62 -
P/NAPS 0.70 0.73 1.19 0.87 0.88 1.06 0.98 -5.44%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 30/05/13 28/05/12 27/05/11 26/05/10 -
Price 0.48 0.75 0.735 0.52 0.82 0.75 1.01 -
P/RPS 0.46 0.64 0.71 0.29 0.52 0.45 0.58 -3.78%
P/EPS -8.08 -2,008.39 7.84 -2.41 -13.91 -7.12 14.87 -
EY -12.37 -0.05 12.76 -41.54 -7.19 -14.04 6.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.90 -
P/NAPS 0.70 1.08 1.10 0.69 0.85 0.75 0.85 -3.18%

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