[OMESTI] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 53.63%
YoY- -129.82%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 101,664 94,105 78,317 26,534 48,020 33,308 46,846 13.77%
PBT 12,278 6,627 2,912 42 1,171 1,065 3,752 21.82%
Tax -3,426 -1,940 -1,159 -249 -356 -53 -1,310 17.36%
NP 8,852 4,687 1,753 -207 815 1,012 2,442 23.91%
-
NP to SH 7,317 3,732 1,395 -243 815 1,012 2,442 20.04%
-
Tax Rate 27.90% 29.27% 39.80% 592.86% 30.40% 4.98% 34.91% -
Total Cost 92,812 89,418 76,564 26,741 47,205 32,296 44,404 13.06%
-
Net Worth 210,648 201,583 200,743 64,062 64,281 58,929 58,190 23.88%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 882 - -
Div Payout % - - - - - 87.18% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 210,648 201,583 200,743 64,062 64,281 58,929 58,190 23.88%
NOSH 183,844 183,842 170,121 127,894 129,365 129,743 130,588 5.86%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.71% 4.98% 2.24% -0.78% 1.70% 3.04% 5.21% -
ROE 3.47% 1.85% 0.69% -0.38% 1.27% 1.72% 4.20% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 55.30 51.19 46.04 20.75 37.12 25.67 35.87 7.47%
EPS 3.98 2.03 0.82 -0.19 0.63 0.78 1.87 13.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
NAPS 1.1458 1.0965 1.18 0.5009 0.4969 0.4542 0.4456 17.03%
Adjusted Per Share Value based on latest NOSH - 127,894
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.80 17.41 14.49 4.91 8.88 6.16 8.66 13.77%
EPS 1.35 0.69 0.26 -0.04 0.15 0.19 0.45 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.3896 0.3728 0.3713 0.1185 0.1189 0.109 0.1076 23.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.77 0.63 0.73 0.56 0.69 1.15 0.80 -
P/RPS 1.39 1.23 1.59 2.70 1.86 4.48 2.23 -7.56%
P/EPS 19.35 31.03 89.02 -294.74 109.52 147.44 42.78 -12.37%
EY 5.17 3.22 1.12 -0.34 0.91 0.68 2.34 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.59 0.00 -
P/NAPS 0.67 0.57 0.62 1.12 1.39 2.53 1.80 -15.17%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 27/11/06 29/11/05 30/11/04 21/11/03 29/11/02 -
Price 0.80 0.66 0.68 0.57 0.60 1.15 0.75 -
P/RPS 1.45 1.29 1.48 2.75 1.62 4.48 2.09 -5.90%
P/EPS 20.10 32.51 82.93 -300.00 95.24 147.44 40.11 -10.86%
EY 4.98 3.08 1.21 -0.33 1.05 0.68 2.49 12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.59 0.00 -
P/NAPS 0.70 0.60 0.58 1.14 1.21 2.53 1.68 -13.56%

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