[OMESTI] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 3075.29%
YoY- 1006.78%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,527 64,360 75,295 72,806 86,411 68,010 62,704 4.03%
PBT 2,414 811 1,220 5,324 212 5,192 8,068 -18.20%
Tax -1,376 -620 -1,189 -182 342 -1,924 -2,167 -7.28%
NP 1,038 191 31 5,142 554 3,268 5,901 -25.12%
-
NP to SH 67 627 1,700 5,058 457 2,136 5,327 -51.74%
-
Tax Rate 57.00% 76.45% 97.46% 3.42% -161.32% 37.06% 26.86% -
Total Cost 78,489 64,169 75,264 67,664 85,857 64,742 56,803 5.53%
-
Net Worth 159,342 193,226 213,209 215,095 210,530 204,245 205,081 -4.11%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 159,342 193,226 213,209 215,095 210,530 204,245 205,081 -4.11%
NOSH 167,500 184,411 186,813 185,955 182,800 184,137 169,111 -0.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.31% 0.30% 0.04% 7.06% 0.64% 4.81% 9.41% -
ROE 0.04% 0.32% 0.80% 2.35% 0.22% 1.05% 2.60% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 47.48 34.90 40.30 39.15 47.27 36.93 37.08 4.20%
EPS 0.04 0.34 0.91 2.72 0.25 1.16 3.15 -51.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9513 1.0478 1.1413 1.1567 1.1517 1.1092 1.2127 -3.96%
Adjusted Per Share Value based on latest NOSH - 185,955
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.73 11.92 13.94 13.48 16.00 12.59 11.61 4.04%
EPS 0.01 0.12 0.31 0.94 0.08 0.40 0.99 -53.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2951 0.3578 0.3948 0.3983 0.3899 0.3782 0.3798 -4.11%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.86 1.02 1.10 0.75 0.64 0.70 -
P/RPS 1.47 2.46 2.53 2.81 1.59 1.73 1.89 -4.09%
P/EPS 1,750.00 252.94 112.09 40.44 300.00 55.17 22.22 106.90%
EY 0.06 0.40 0.89 2.47 0.33 1.81 4.50 -51.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.82 0.89 0.95 0.65 0.58 0.58 4.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 23/02/12 25/02/11 24/02/10 25/02/09 28/02/08 26/02/07 -
Price 0.69 0.82 1.00 1.16 0.80 0.76 0.68 -
P/RPS 1.45 2.35 2.48 2.96 1.69 2.06 1.83 -3.80%
P/EPS 1,725.00 241.18 109.89 42.65 320.00 65.52 21.59 107.39%
EY 0.06 0.41 0.91 2.34 0.31 1.53 4.63 -51.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.88 1.00 0.69 0.69 0.56 4.51%

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