[OMESTI] YoY Quarter Result on 31-Mar-2001 [#4]

View:
Show?
Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 49,389 43,144 20,405 890 25 1,380 0 -100.00%
PBT 5,892 3,401 5,610 -1,511 -2,504 -5,223 0 -100.00%
Tax -1,426 -2,044 -820 1,511 2,504 5,223 0 -100.00%
NP 4,466 1,357 4,790 0 0 0 0 -100.00%
-
NP to SH 4,466 1,357 4,790 -1,511 -2,504 -5,296 0 -100.00%
-
Tax Rate 24.20% 60.10% 14.62% - - - - -
Total Cost 44,923 41,787 15,615 890 25 1,380 0 -100.00%
-
Net Worth 63,986 57,754 69,719 -97,648 -91,109 -756,571 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 63,986 57,754 69,719 -97,648 -91,109 -756,571 0 -100.00%
NOSH 130,584 131,261 129,110 37,775 35,771 3,782,857 0 -100.00%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 9.04% 3.15% 23.47% 0.00% 0.00% 0.00% 0.00% -
ROE 6.98% 2.35% 6.87% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 37.82 32.87 15.80 2.36 0.07 0.04 0.00 -100.00%
EPS 3.42 1.04 3.71 -4.00 -7.00 -0.14 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.44 0.54 -2.585 -2.547 -0.20 0.46 -0.06%
Adjusted Per Share Value based on latest NOSH - 37,775
31/03/04 31/03/03 31/03/02 31/03/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 9.13 7.98 3.77 0.16 0.00 0.26 0.00 -100.00%
EPS 0.83 0.25 0.89 -0.28 -0.46 -0.98 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1183 0.1068 0.1289 -0.1806 -0.1685 -1.3993 0.46 1.44%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/03/04 31/03/03 29/03/02 - - - - -
Price 0.93 0.69 1.91 0.00 0.00 0.00 0.00 -
P/RPS 2.46 2.10 12.09 0.00 0.00 0.00 0.00 -100.00%
P/EPS 27.19 66.74 51.48 0.00 0.00 0.00 0.00 -100.00%
EY 3.68 1.50 1.94 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.57 3.54 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/05/04 28/05/03 31/05/02 07/08/01 28/02/01 28/01/00 - -
Price 0.82 1.10 1.35 0.00 0.00 0.00 0.00 -
P/RPS 2.17 3.35 8.54 0.00 0.00 0.00 0.00 -100.00%
P/EPS 23.98 106.40 36.39 0.00 0.00 0.00 0.00 -100.00%
EY 4.17 0.94 2.75 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 2.50 2.50 0.00 0.00 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