[OMESTI] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 136.35%
YoY- 461.71%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 112,775 120,938 88,332 75,490 86,479 78,641 73,923 7.28%
PBT -4,342 1,573 7,349 2,372 -900 -2,579 1,388 -
Tax -1,656 -1,764 -765 -956 -1,234 -848 -848 11.79%
NP -5,998 -191 6,584 1,416 -2,134 -3,427 540 -
-
NP to SH -5,373 -1,548 5,701 1,483 -410 -2,413 -170 77.76%
-
Tax Rate - 112.14% 10.41% 40.30% - - 61.10% -
Total Cost 118,773 121,129 81,748 74,074 88,613 82,068 73,383 8.35%
-
Net Worth 258,406 259,599 0 175,587 194,395 210,599 213,954 3.19%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,010 - - - - - 18,888 -31.14%
Div Payout % 0.00% - - - - - 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 258,406 259,599 0 175,587 194,395 210,599 213,954 3.19%
NOSH 386,546 386,999 299,736 185,374 186,363 185,615 188,888 12.67%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -5.32% -0.16% 7.45% 1.88% -2.47% -4.36% 0.73% -
ROE -2.08% -0.60% 0.00% 0.84% -0.21% -1.15% -0.08% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 29.17 31.25 29.47 40.72 46.40 42.37 39.14 -4.77%
EPS -1.39 -0.40 1.90 0.80 -0.22 -1.30 -0.09 57.77%
DPS 0.52 0.00 0.00 0.00 0.00 0.00 10.00 -38.89%
NAPS 0.6685 0.6708 0.00 0.9472 1.0431 1.1346 1.1327 -8.40%
Adjusted Per Share Value based on latest NOSH - 185,374
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 20.86 22.37 16.34 13.96 15.99 14.55 13.67 7.29%
EPS -0.99 -0.29 1.05 0.27 -0.08 -0.45 -0.03 79.04%
DPS 0.37 0.00 0.00 0.00 0.00 0.00 3.49 -31.19%
NAPS 0.4779 0.4801 0.00 0.3248 0.3595 0.3895 0.3957 3.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.52 0.695 0.69 0.80 0.76 1.00 1.12 -
P/RPS 1.78 2.22 2.34 1.96 1.64 2.36 2.86 -7.59%
P/EPS -37.41 -173.75 36.28 100.00 -345.45 -76.92 -1,244.44 -44.22%
EY -2.67 -0.58 2.76 1.00 -0.29 -1.30 -0.08 79.38%
DY 1.00 0.00 0.00 0.00 0.00 0.00 8.93 -30.56%
P/NAPS 0.78 1.04 0.00 0.84 0.73 0.88 0.99 -3.89%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 27/11/14 20/11/13 23/11/12 25/11/11 30/11/10 18/11/09 -
Price 0.52 0.60 0.78 0.69 0.88 0.92 1.10 -
P/RPS 1.78 1.92 2.65 1.69 1.90 2.17 2.81 -7.32%
P/EPS -37.41 -150.00 41.01 86.25 -400.00 -70.77 -1,222.22 -44.05%
EY -2.67 -0.67 2.44 1.16 -0.25 -1.41 -0.08 79.38%
DY 1.00 0.00 0.00 0.00 0.00 0.00 9.09 -30.76%
P/NAPS 0.78 0.89 0.00 0.73 0.84 0.81 0.97 -3.56%

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