[OMESTI] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -233.38%
YoY- 44.03%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 435,471 352,286 338,633 294,927 311,356 321,381 379,466 2.31%
PBT 6,242 36,213 -32,179 -8,138 -21,671 16,218 15,617 -14.16%
Tax -5,970 -3,449 -4,657 -4,953 -5,110 -2,483 -4,450 5.01%
NP 272 32,764 -36,836 -13,091 -26,781 13,735 11,167 -46.14%
-
NP to SH -139 31,966 -40,155 -10,953 -19,568 12,616 9,188 -
-
Tax Rate 95.64% 9.52% - - - 15.31% 28.49% -
Total Cost 435,199 319,522 375,469 308,018 338,137 307,646 368,299 2.81%
-
Net Worth 258,508 228,443 139,317 178,633 186,574 219,916 206,463 3.81%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - 18,580 - -
Div Payout % - - - - - 147.28% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 258,508 228,443 139,317 178,633 186,574 219,916 206,463 3.81%
NOSH 372,222 340,960 185,905 185,747 185,830 185,802 184,128 12.44%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.06% 9.30% -10.88% -4.44% -8.60% 4.27% 2.94% -
ROE -0.05% 13.99% -28.82% -6.13% -10.49% 5.74% 4.45% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 116.99 103.32 182.15 158.78 167.55 172.97 206.09 -9.00%
EPS -0.04 9.38 -21.60 -5.89 -10.53 6.79 4.99 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.6945 0.67 0.7494 0.9617 1.004 1.1836 1.1213 -7.67%
Adjusted Per Share Value based on latest NOSH - 185,944
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 80.54 65.16 62.63 54.55 57.59 59.44 70.18 2.32%
EPS -0.03 5.91 -7.43 -2.03 -3.62 2.33 1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 3.44 0.00 -
NAPS 0.4781 0.4225 0.2577 0.3304 0.3451 0.4067 0.3819 3.81%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.505 0.80 0.655 0.85 1.06 1.16 0.80 -
P/RPS 0.43 0.77 0.36 0.54 0.63 0.67 0.39 1.63%
P/EPS -1,352.32 8.53 -3.03 -14.41 -10.07 17.08 16.03 -
EY -0.07 11.72 -32.98 -6.94 -9.93 5.85 6.24 -
DY 0.00 0.00 0.00 0.00 0.00 8.62 0.00 -
P/NAPS 0.73 1.19 0.87 0.88 1.06 0.98 0.71 0.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 30/05/13 28/05/12 27/05/11 26/05/10 10/06/09 -
Price 0.75 0.735 0.52 0.82 0.75 1.01 0.99 -
P/RPS 0.64 0.71 0.29 0.52 0.45 0.58 0.48 4.90%
P/EPS -2,008.39 7.84 -2.41 -13.91 -7.12 14.87 19.84 -
EY -0.05 12.76 -41.54 -7.19 -14.04 6.72 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 9.90 0.00 -
P/NAPS 1.08 1.10 0.69 0.85 0.75 0.85 0.88 3.47%

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