[OMESTI] YoY Quarter Result on 30-Jun-2003 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -41.27%
YoY- -60.37%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 69,584 24,026 28,971 38,925 29,834 504 591 121.30%
PBT -12,722 -544 -420 2,071 2,872 -1,162 -1,560 41.85%
Tax -614 -96 45 -1,274 -861 1,162 1,560 -
NP -13,336 -640 -375 797 2,011 0 0 -
-
NP to SH -13,499 -524 -375 797 2,011 -1,162 -1,560 43.25%
-
Tax Rate - - - 61.52% 29.98% - - -
Total Cost 82,920 24,666 29,346 38,128 27,823 504 591 127.86%
-
Net Worth 197,917 65,997 63,336 58,795 56,151 -97,646 93,990 13.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 197,917 65,997 63,336 58,795 56,151 -97,646 93,990 13.20%
NOSH 169,160 130,999 129,310 130,655 130,584 38,733 3,900,000 -40.71%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -19.17% -2.66% -1.29% 2.05% 6.74% 0.00% 0.00% -
ROE -6.82% -0.79% -0.59% 1.36% 3.58% 0.00% -1.66% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.13 18.34 22.40 29.79 22.85 1.30 0.02 256.39%
EPS -7.98 -0.40 -0.29 0.61 1.54 -3.00 -0.04 141.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.5038 0.4898 0.45 0.43 -2.521 0.0241 90.94%
Adjusted Per Share Value based on latest NOSH - 130,655
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.89 4.45 5.37 7.21 5.52 0.09 0.11 121.13%
EPS -2.50 -0.10 -0.07 0.15 0.37 -0.22 -0.29 43.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3665 0.1222 0.1173 0.1089 0.104 -0.1808 0.1741 13.20%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 0.75 0.56 0.81 1.42 1.29 0.00 0.00 -
P/RPS 1.82 3.05 3.62 4.77 5.65 0.00 0.00 -
P/EPS -9.40 -140.00 -279.31 232.79 83.77 0.00 0.00 -
EY -10.64 -0.71 -0.36 0.43 1.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.11 1.65 3.16 3.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 30/08/04 28/08/03 30/08/02 30/08/01 07/09/00 -
Price 0.74 0.57 0.69 1.28 1.00 0.00 0.00 -
P/RPS 1.80 3.11 3.08 4.30 4.38 0.00 0.00 -
P/EPS -9.27 -142.50 -237.93 209.84 64.94 0.00 0.00 -
EY -10.78 -0.70 -0.42 0.48 1.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.13 1.41 2.84 2.33 0.00 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