[OMESTI] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -129.09%
YoY- -105.28%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 224,285 210,605 85,196 104,047 97,711 101,557 0 -
PBT 10,169 -1,742 1,275 -112 3,874 5,605 0 -
Tax -4,712 -3,940 -970 -16 -1,450 -2,315 0 -
NP 5,457 -5,682 305 -128 2,424 3,290 0 -
-
NP to SH 3,176 -6,777 227 -128 2,424 3,290 0 -
-
Tax Rate 46.34% - 76.08% - 37.43% 41.30% - -
Total Cost 218,828 216,287 84,891 104,175 95,287 98,267 0 -
-
Net Worth 203,631 204,949 165,457 63,244 60,272 55,916 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 203,631 204,949 165,457 63,244 60,272 55,916 0 -
NOSH 183,583 169,002 126,111 127,999 131,027 130,039 36,928 30.62%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.43% -2.70% 0.36% -0.12% 2.48% 3.24% 0.00% -
ROE 1.56% -3.31% 0.14% -0.20% 4.02% 5.88% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 122.17 124.62 67.56 81.29 74.57 78.10 0.00 -
EPS 1.73 -4.01 0.18 -0.10 1.85 2.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1092 1.2127 1.312 0.4941 0.46 0.43 0.00 -
Adjusted Per Share Value based on latest NOSH - 129,090
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.53 39.00 15.78 19.27 18.09 18.81 0.00 -
EPS 0.59 -1.26 0.04 -0.02 0.45 0.61 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3771 0.3795 0.3064 0.1171 0.1116 0.1035 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.64 0.70 0.76 0.55 1.15 0.71 0.00 -
P/RPS 0.52 0.56 1.12 0.68 1.54 0.91 0.00 -
P/EPS 36.99 -17.46 422.22 -550.00 62.16 28.06 0.00 -
EY 2.70 -5.73 0.24 -0.18 1.61 3.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.58 1.11 2.50 1.65 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 26/02/07 28/02/06 28/02/05 27/02/04 27/02/03 - -
Price 0.76 0.68 0.82 0.49 1.09 0.74 0.00 -
P/RPS 0.62 0.55 1.21 0.60 1.46 0.95 0.00 -
P/EPS 43.93 -16.96 455.56 -490.00 58.92 29.25 0.00 -
EY 2.28 -5.90 0.22 -0.20 1.70 3.42 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.63 0.99 2.37 1.72 0.00 -

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