[OMESTI] YoY Quarter Result on 31-Mar-2007 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -185.32%
YoY- -107.72%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 89,968 89,370 123,394 75,502 59,782 30,262 49,389 10.50%
PBT 4,678 -4,499 -5,785 -3,248 -3,659 2,607 5,892 -3.77%
Tax 448 1,035 308 59 723 -765 -1,426 -
NP 5,126 -3,464 -5,477 -3,189 -2,936 1,842 4,466 2.32%
-
NP to SH 4,995 -3,207 -5,146 -4,545 -2,188 1,842 4,466 1.88%
-
Tax Rate -9.58% - - - - 29.34% 24.20% -
Total Cost 84,842 92,834 128,871 78,691 62,718 28,420 44,923 11.17%
-
Net Worth 219,779 206,667 198,653 186,160 167,345 66,390 63,986 22.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 219,779 206,667 198,653 186,160 167,345 66,390 63,986 22.82%
NOSH 185,687 184,310 183,785 169,900 133,353 130,638 130,584 6.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.70% -3.88% -4.44% -4.22% -4.91% 6.09% 9.04% -
ROE 2.27% -1.55% -2.59% -2.44% -1.31% 2.77% 6.98% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 48.45 48.49 67.14 44.44 44.83 23.16 37.82 4.21%
EPS 2.69 -1.74 -2.80 -2.02 -1.62 1.41 3.42 -3.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1836 1.1213 1.0809 1.0957 1.2549 0.5082 0.49 15.82%
Adjusted Per Share Value based on latest NOSH - 169,900
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.66 16.55 22.85 13.98 11.07 5.60 9.15 10.49%
EPS 0.93 -0.59 -0.95 -0.84 -0.41 0.34 0.83 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.3827 0.3679 0.3447 0.3099 0.1229 0.1185 22.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.16 0.80 0.75 0.62 0.72 0.48 0.93 -
P/RPS 2.39 1.65 1.12 1.40 1.61 2.07 2.46 -0.47%
P/EPS 43.12 -45.98 -26.79 -23.18 -43.88 34.04 27.19 7.98%
EY 2.32 -2.18 -3.73 -4.31 -2.28 2.94 3.68 -7.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.71 0.69 0.57 0.57 0.94 1.90 -10.44%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 10/06/09 30/05/08 25/05/07 15/06/06 31/05/05 28/05/04 -
Price 1.01 0.99 0.76 0.72 0.79 0.50 0.82 -
P/RPS 2.08 2.04 1.13 1.62 1.76 2.16 2.17 -0.70%
P/EPS 37.55 -56.90 -27.14 -26.92 -48.15 35.46 23.98 7.75%
EY 2.66 -1.76 -3.68 -3.72 -2.08 2.82 4.17 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.70 0.66 0.63 0.98 1.67 -10.64%

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