[OMESTI] YoY Quarter Result on 31-Mar-2004 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 627.36%
YoY- 229.11%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 75,502 59,782 30,262 49,389 43,144 20,405 890 109.54%
PBT -3,248 -3,659 2,607 5,892 3,401 5,610 -1,511 13.59%
Tax 59 723 -765 -1,426 -2,044 -820 1,511 -41.73%
NP -3,189 -2,936 1,842 4,466 1,357 4,790 0 -
-
NP to SH -4,545 -2,188 1,842 4,466 1,357 4,790 -1,511 20.13%
-
Tax Rate - - 29.34% 24.20% 60.10% 14.62% - -
Total Cost 78,691 62,718 28,420 44,923 41,787 15,615 890 110.99%
-
Net Worth 186,160 167,345 66,390 63,986 57,754 69,719 -97,648 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 186,160 167,345 66,390 63,986 57,754 69,719 -97,648 -
NOSH 169,900 133,353 130,638 130,584 131,261 129,110 37,775 28.46%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -4.22% -4.91% 6.09% 9.04% 3.15% 23.47% 0.00% -
ROE -2.44% -1.31% 2.77% 6.98% 2.35% 6.87% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 44.44 44.83 23.16 37.82 32.87 15.80 2.36 63.07%
EPS -2.02 -1.62 1.41 3.42 1.04 3.71 -4.00 -10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0957 1.2549 0.5082 0.49 0.44 0.54 -2.585 -
Adjusted Per Share Value based on latest NOSH - 130,584
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 13.96 11.06 5.60 9.13 7.98 3.77 0.16 110.52%
EPS -0.84 -0.40 0.34 0.83 0.25 0.89 -0.28 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3443 0.3095 0.1228 0.1183 0.1068 0.1289 -0.1806 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.62 0.72 0.48 0.93 0.69 1.91 0.00 -
P/RPS 1.40 1.61 2.07 2.46 2.10 12.09 0.00 -
P/EPS -23.18 -43.88 34.04 27.19 66.74 51.48 0.00 -
EY -4.31 -2.28 2.94 3.68 1.50 1.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.94 1.90 1.57 3.54 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 15/06/06 31/05/05 28/05/04 28/05/03 31/05/02 07/08/01 -
Price 0.72 0.79 0.50 0.82 1.10 1.35 0.00 -
P/RPS 1.62 1.76 2.16 2.17 3.35 8.54 0.00 -
P/EPS -26.92 -48.15 35.46 23.98 106.40 36.39 0.00 -
EY -3.72 -2.08 2.82 4.17 0.94 2.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.63 0.98 1.67 2.50 2.50 0.00 -

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