[OMESTI] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 110.33%
YoY- 674.07%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 73,923 101,664 94,105 78,317 26,534 48,020 33,308 14.19%
PBT 1,388 12,278 6,627 2,912 42 1,171 1,065 4.50%
Tax -848 -3,426 -1,940 -1,159 -249 -356 -53 58.67%
NP 540 8,852 4,687 1,753 -207 815 1,012 -9.93%
-
NP to SH -170 7,317 3,732 1,395 -243 815 1,012 -
-
Tax Rate 61.10% 27.90% 29.27% 39.80% 592.86% 30.40% 4.98% -
Total Cost 73,383 92,812 89,418 76,564 26,741 47,205 32,296 14.64%
-
Net Worth 213,954 210,648 201,583 200,743 64,062 64,281 58,929 23.95%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 18,888 - - - - - 882 66.56%
Div Payout % 0.00% - - - - - 87.18% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 213,954 210,648 201,583 200,743 64,062 64,281 58,929 23.95%
NOSH 188,888 183,844 183,842 170,121 127,894 129,365 129,743 6.45%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.73% 8.71% 4.98% 2.24% -0.78% 1.70% 3.04% -
ROE -0.08% 3.47% 1.85% 0.69% -0.38% 1.27% 1.72% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 39.14 55.30 51.19 46.04 20.75 37.12 25.67 7.27%
EPS -0.09 3.98 2.03 0.82 -0.19 0.63 0.78 -
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.68 56.46%
NAPS 1.1327 1.1458 1.0965 1.18 0.5009 0.4969 0.4542 16.43%
Adjusted Per Share Value based on latest NOSH - 170,121
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 13.69 18.83 17.43 14.50 4.91 8.89 6.17 14.19%
EPS -0.03 1.36 0.69 0.26 -0.04 0.15 0.19 -
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.16 67.15%
NAPS 0.3962 0.3901 0.3733 0.3717 0.1186 0.119 0.1091 23.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.12 0.77 0.63 0.73 0.56 0.69 1.15 -
P/RPS 2.86 1.39 1.23 1.59 2.70 1.86 4.48 -7.20%
P/EPS -1,244.44 19.35 31.03 89.02 -294.74 109.52 147.44 -
EY -0.08 5.17 3.22 1.12 -0.34 0.91 0.68 -
DY 8.93 0.00 0.00 0.00 0.00 0.00 0.59 57.21%
P/NAPS 0.99 0.67 0.57 0.62 1.12 1.39 2.53 -14.46%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 28/11/08 28/11/07 27/11/06 29/11/05 30/11/04 21/11/03 -
Price 1.10 0.80 0.66 0.68 0.57 0.60 1.15 -
P/RPS 2.81 1.45 1.29 1.48 2.75 1.62 4.48 -7.47%
P/EPS -1,222.22 20.10 32.51 82.93 -300.00 95.24 147.44 -
EY -0.08 4.98 3.08 1.21 -0.33 1.05 0.68 -
DY 9.09 0.00 0.00 0.00 0.00 0.00 0.59 57.67%
P/NAPS 0.97 0.70 0.60 0.58 1.14 1.21 2.53 -14.75%

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