[OMESTI] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -39.33%
YoY- 152.75%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Revenue 62,704 34,636 27,056 25,478 24,877 0 1,747 -3.78%
PBT 8,068 1,777 -863 736 -1,016 0 -9,499 -
Tax -2,167 -625 295 -122 -148 0 9,499 -
NP 5,901 1,152 -568 614 -1,164 0 0 -100.00%
-
NP to SH 5,327 994 -568 614 -1,164 0 -8,988 -
-
Tax Rate 26.86% 35.17% - 16.58% - - - -
Total Cost 56,803 33,484 27,624 24,864 26,041 0 1,747 -3.68%
-
Net Worth 205,081 169,367 63,783 61,399 56,238 0 -20,492 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Net Worth 205,081 169,367 63,783 61,399 56,238 0 -20,492 -
NOSH 169,111 129,090 129,090 133,478 130,786 35,575 3,595,200 3.34%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
NP Margin 9.41% 3.33% -2.10% 2.41% -4.68% 0.00% 0.00% -
ROE 2.60% 0.59% -0.89% 1.00% -2.07% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
RPS 37.08 26.83 20.96 19.09 19.02 0.00 0.05 -6.87%
EPS 3.15 0.77 -0.44 0.46 -0.89 0.00 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2127 1.312 0.4941 0.46 0.43 0.00 -0.0057 -
Adjusted Per Share Value based on latest NOSH - 133,478
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
RPS 11.61 6.41 5.01 4.72 4.61 0.00 0.32 -3.79%
EPS 0.99 0.18 -0.11 0.11 -0.22 0.00 -1.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3798 0.3136 0.1181 0.1137 0.1041 0.00 -0.0379 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.70 0.76 0.55 1.15 0.71 0.00 0.00 -
P/RPS 1.89 2.83 2.62 6.02 3.73 0.00 0.00 -100.00%
P/EPS 22.22 98.70 -125.00 250.00 -79.78 0.00 0.00 -100.00%
EY 4.50 1.01 -0.80 0.40 -1.25 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 1.11 2.50 1.65 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 30/09/99 CAGR
Date 26/02/07 28/02/06 28/02/05 27/02/04 27/02/03 - 01/12/99 -
Price 0.68 0.82 0.49 1.09 0.74 0.00 0.00 -
P/RPS 1.83 3.06 2.34 5.71 3.89 0.00 0.00 -100.00%
P/EPS 21.59 106.49 -111.36 236.96 -83.15 0.00 0.00 -100.00%
EY 4.63 0.94 -0.90 0.42 -1.20 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.99 2.37 1.72 0.00 0.00 -100.00%

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