[OMESTI] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -25.58%
YoY- -48.09%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 190,536 129,364 137,146 153,792 51,019 3,689 4,798 84.65%
PBT -14,562 2,371 7,273 8,193 8,481 -8,468 -20,342 -5.41%
Tax -765 -922 -1,556 -4,661 -1,677 8,468 20,342 -
NP -15,327 1,449 5,717 3,532 6,804 0 0 -
-
NP to SH -14,936 1,565 5,717 3,532 6,804 -8,468 -19,904 -4.67%
-
Tax Rate - 38.89% 21.39% 56.89% 19.77% - - -
Total Cost 205,863 127,915 131,429 150,260 44,215 3,689 4,798 87.05%
-
Net Worth 197,917 65,997 63,336 58,795 56,151 -97,646 93,990 13.20%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 882 - - - - -
Div Payout % - - 15.43% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 197,917 65,997 63,336 58,795 56,151 -97,646 93,990 13.20%
NOSH 169,160 130,999 129,310 130,655 130,584 38,733 3,900,000 -40.71%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -8.04% 1.12% 4.17% 2.30% 13.34% 0.00% 0.00% -
ROE -7.55% 2.37% 9.03% 6.01% 12.12% 0.00% -21.18% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 112.64 98.75 106.06 117.71 39.07 9.52 0.12 212.74%
EPS -8.83 1.19 4.42 2.70 5.21 -21.86 -0.51 60.80%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
NAPS 1.17 0.5038 0.4898 0.45 0.43 -2.521 0.0241 90.94%
Adjusted Per Share Value based on latest NOSH - 130,655
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 35.28 23.96 25.40 28.48 9.45 0.68 0.89 84.60%
EPS -2.77 0.29 1.06 0.65 1.26 -1.57 -3.69 -4.66%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.3665 0.1222 0.1173 0.1089 0.104 -0.1808 0.1741 13.20%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 0.75 0.56 0.81 1.42 1.29 0.00 0.00 -
P/RPS 0.67 0.57 0.76 1.21 3.30 0.00 0.00 -
P/EPS -8.49 46.88 18.32 52.53 24.76 0.00 0.00 -
EY -11.77 2.13 5.46 1.90 4.04 0.00 0.00 -
DY 0.00 0.00 0.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.11 1.65 3.16 3.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 30/08/04 28/08/03 - 30/08/01 07/09/00 -
Price 0.74 0.57 0.69 1.28 0.00 0.00 0.00 -
P/RPS 0.66 0.58 0.65 1.09 0.00 0.00 0.00 -
P/EPS -8.38 47.71 15.61 47.35 0.00 0.00 0.00 -
EY -11.93 2.10 6.41 2.11 0.00 0.00 0.00 -
DY 0.00 0.00 0.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.13 1.41 2.84 0.00 0.00 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