[OMESTI] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 36.35%
YoY- -134.24%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 186,989 214,975 157,644 149,438 146,284 144,025 158,607 2.78%
PBT -12,382 3,183 8,232 -466 2,384 3,187 6,216 -
Tax -2,624 -2,697 -1,585 -2,044 -3,512 -1,408 -2,749 -0.77%
NP -15,006 486 6,647 -2,510 -1,128 1,779 3,467 -
-
NP to SH -12,406 -462 6,246 -2,597 7,585 4,096 2,563 -
-
Tax Rate - 84.73% 19.25% - 147.32% 44.18% 44.22% -
Total Cost 201,995 214,489 150,997 151,948 147,412 142,246 155,140 4.49%
-
Net Worth 259,169 258,257 0 175,705 193,919 211,241 210,370 3.53%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,015 - - - - - 18,572 -30.92%
Div Payout % 0.00% - - - - - 724.64% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 259,169 258,257 0 175,705 193,919 211,241 210,370 3.53%
NOSH 387,687 385,000 300,058 185,500 185,906 186,181 185,724 13.04%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -8.03% 0.23% 4.22% -1.68% -0.77% 1.24% 2.19% -
ROE -4.79% -0.18% 0.00% -1.48% 3.91% 1.94% 1.22% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.23 55.84 52.54 80.56 78.69 77.36 85.40 -9.07%
EPS -3.20 -0.12 2.08 -1.40 4.08 2.20 1.38 -
DPS 0.52 0.00 0.00 0.00 0.00 0.00 10.00 -38.89%
NAPS 0.6685 0.6708 0.00 0.9472 1.0431 1.1346 1.1327 -8.40%
Adjusted Per Share Value based on latest NOSH - 185,374
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 34.63 39.81 29.19 27.67 27.09 26.67 29.37 2.78%
EPS -2.30 -0.09 1.16 -0.48 1.40 0.76 0.47 -
DPS 0.37 0.00 0.00 0.00 0.00 0.00 3.44 -31.02%
NAPS 0.4799 0.4783 0.00 0.3254 0.3591 0.3912 0.3896 3.53%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.52 0.695 0.69 0.80 0.76 1.00 1.12 -
P/RPS 1.08 1.24 1.31 0.99 0.97 1.29 1.31 -3.16%
P/EPS -16.25 -579.17 33.15 -57.14 18.63 45.45 81.16 -
EY -6.15 -0.17 3.02 -1.75 5.37 2.20 1.23 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 8.93 -30.56%
P/NAPS 0.78 1.04 0.00 0.84 0.73 0.88 0.99 -3.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 20/11/13 23/11/12 25/11/11 30/11/10 18/11/09 -
Price 0.52 0.60 0.78 0.69 0.88 0.92 1.10 -
P/RPS 1.08 1.07 1.48 0.86 1.12 1.19 1.29 -2.91%
P/EPS -16.25 -500.00 37.47 -49.29 21.57 41.82 79.71 -
EY -6.15 -0.20 2.67 -2.03 4.64 2.39 1.25 -
DY 1.00 0.00 0.00 0.00 0.00 0.00 9.09 -30.76%
P/NAPS 0.78 0.89 0.00 0.73 0.84 0.81 0.97 -3.56%

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