[OMESTI] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 44.01%
YoY- -3085.46%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 231,413 290,096 224,285 210,605 85,196 104,047 97,711 15.43%
PBT 11,540 20,116 10,169 -1,742 1,275 -112 3,874 19.93%
Tax -2,931 -5,485 -4,712 -3,940 -970 -16 -1,450 12.43%
NP 8,609 14,631 5,457 -5,682 305 -128 2,424 23.49%
-
NP to SH 7,621 12,395 3,176 -6,777 227 -128 2,424 21.01%
-
Tax Rate 25.40% 27.27% 46.34% - 76.08% - 37.43% -
Total Cost 222,804 275,465 218,828 216,287 84,891 104,175 95,287 15.19%
-
Net Worth 215,005 211,800 203,631 204,949 165,457 63,244 60,272 23.58%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 18,587 - - - - - - -
Div Payout % 243.90% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 215,005 211,800 203,631 204,949 165,457 63,244 60,272 23.58%
NOSH 185,878 183,902 183,583 169,002 126,111 127,999 131,027 5.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.72% 5.04% 2.43% -2.70% 0.36% -0.12% 2.48% -
ROE 3.54% 5.85% 1.56% -3.31% 0.14% -0.20% 4.02% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 124.50 157.74 122.17 124.62 67.56 81.29 74.57 8.90%
EPS 4.10 6.74 1.73 -4.01 0.18 -0.10 1.85 14.16%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1567 1.1517 1.1092 1.2127 1.312 0.4941 0.46 16.59%
Adjusted Per Share Value based on latest NOSH - 169,111
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 42.85 53.72 41.53 39.00 15.78 19.27 18.09 15.44%
EPS 1.41 2.30 0.59 -1.26 0.04 -0.02 0.45 20.94%
DPS 3.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3982 0.3922 0.3771 0.3795 0.3064 0.1171 0.1116 23.59%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.10 0.75 0.64 0.70 0.76 0.55 1.15 -
P/RPS 0.88 0.48 0.52 0.56 1.12 0.68 1.54 -8.89%
P/EPS 26.83 11.13 36.99 -17.46 422.22 -550.00 62.16 -13.05%
EY 3.73 8.99 2.70 -5.73 0.24 -0.18 1.61 15.01%
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.65 0.58 0.58 0.58 1.11 2.50 -14.88%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 25/02/09 28/02/08 26/02/07 28/02/06 28/02/05 27/02/04 -
Price 1.16 0.80 0.76 0.68 0.82 0.49 1.09 -
P/RPS 0.93 0.51 0.62 0.55 1.21 0.60 1.46 -7.23%
P/EPS 28.29 11.87 43.93 -16.96 455.56 -490.00 58.92 -11.49%
EY 3.53 8.43 2.28 -5.90 0.22 -0.20 1.70 12.93%
DY 8.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.69 0.69 0.56 0.63 0.99 2.37 -13.38%

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