[OMESTI] YoY Quarter Result on 31-Mar-2012 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -3156.62%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 100,852 89,217 109,668 84,283 92,036 89,968 89,370 2.03%
PBT 5,705 13,058 -34,127 -11,333 -26,078 4,678 -4,499 -
Tax -1,395 -493 -1,237 -821 -2,513 448 1,035 -
NP 4,310 12,565 -35,364 -12,154 -28,591 5,126 -3,464 -
-
NP to SH 4,681 12,132 -37,625 -19,165 -25,364 4,995 -3,207 -
-
Tax Rate 24.45% 3.78% - - - -9.58% - -
Total Cost 96,542 76,652 145,032 96,437 120,627 84,842 92,834 0.65%
-
Net Worth 268,520 228,512 139,980 178,599 186,696 219,779 206,667 4.45%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 268,520 228,512 139,980 178,599 186,696 219,779 206,667 4.45%
NOSH 386,637 341,062 185,896 185,944 185,953 185,687 184,310 13.13%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 4.27% 14.08% -32.25% -14.42% -31.07% 5.70% -3.88% -
ROE 1.74% 5.31% -26.88% -10.73% -13.59% 2.27% -1.55% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.08 26.16 58.99 45.33 49.49 48.45 48.49 -9.81%
EPS 1.21 3.56 -20.24 -10.31 -13.64 2.69 -1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6945 0.67 0.753 0.9605 1.004 1.1836 1.1213 -7.67%
Adjusted Per Share Value based on latest NOSH - 185,944
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.65 16.50 20.28 15.59 17.02 16.64 16.53 2.03%
EPS 0.87 2.24 -6.96 -3.54 -4.69 0.92 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4966 0.4226 0.2589 0.3303 0.3453 0.4065 0.3822 4.45%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.505 0.80 0.655 0.85 1.06 1.16 0.80 -
P/RPS 1.94 3.06 1.11 1.88 2.14 2.39 1.65 2.73%
P/EPS 41.71 22.49 -3.24 -8.25 -7.77 43.12 -45.98 -
EY 2.40 4.45 -30.90 -12.13 -12.87 2.32 -2.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.19 0.87 0.88 1.06 0.98 0.71 0.46%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 30/05/13 28/05/12 27/05/11 26/05/10 10/06/09 -
Price 0.75 0.735 0.52 0.82 0.75 1.01 0.99 -
P/RPS 2.88 2.81 0.88 1.81 1.52 2.08 2.04 5.91%
P/EPS 61.95 20.66 -2.57 -7.96 -5.50 37.55 -56.90 -
EY 1.61 4.84 -38.92 -12.57 -18.19 2.66 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.10 0.69 0.85 0.75 0.85 0.88 3.47%

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