[OMESTI] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -661.65%
YoY- -1054.38%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 362,129 387,530 278,693 190,536 129,364 137,146 153,792 15.32%
PBT 12,819 13,660 6,082 -14,562 2,371 7,273 8,193 7.73%
Tax -3,950 -5,957 -4,115 -765 -922 -1,556 -4,661 -2.71%
NP 8,869 7,703 1,967 -15,327 1,449 5,717 3,532 16.56%
-
NP to SH 7,300 5,342 -514 -14,936 1,565 5,717 3,532 12.85%
-
Tax Rate 30.81% 43.61% 67.66% - 38.89% 21.39% 56.89% -
Total Cost 353,260 379,827 276,726 205,863 127,915 131,429 150,260 15.29%
-
Net Worth 210,589 203,618 199,060 197,917 65,997 63,336 58,795 23.67%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - 882 - -
Div Payout % - - - - - 15.43% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 210,589 203,618 199,060 197,917 65,997 63,336 58,795 23.67%
NOSH 185,918 184,103 184,315 169,160 130,999 129,310 130,655 6.04%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.45% 1.99% 0.71% -8.04% 1.12% 4.17% 2.30% -
ROE 3.47% 2.62% -0.26% -7.55% 2.37% 9.03% 6.01% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 194.78 210.50 151.20 112.64 98.75 106.06 117.71 8.74%
EPS 3.93 2.90 -0.28 -8.83 1.19 4.42 2.70 6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
NAPS 1.1327 1.106 1.08 1.17 0.5038 0.4898 0.45 16.61%
Adjusted Per Share Value based on latest NOSH - 169,160
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 67.06 71.76 51.61 35.28 23.96 25.40 28.48 15.32%
EPS 1.35 0.99 -0.10 -2.77 0.29 1.06 0.65 12.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.39 0.3771 0.3686 0.3665 0.1222 0.1173 0.1089 23.66%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.88 0.77 0.69 0.75 0.56 0.81 1.42 -
P/RPS 0.45 0.37 0.46 0.67 0.57 0.76 1.21 -15.18%
P/EPS 22.41 26.54 -247.43 -8.49 46.88 18.32 52.53 -13.22%
EY 4.46 3.77 -0.40 -11.77 2.13 5.46 1.90 15.26%
DY 0.00 0.00 0.00 0.00 0.00 0.84 0.00 -
P/NAPS 0.78 0.70 0.64 0.64 1.11 1.65 3.16 -20.78%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 21/08/08 29/08/07 29/08/06 30/08/05 30/08/04 28/08/03 -
Price 1.22 0.72 0.64 0.74 0.57 0.69 1.28 -
P/RPS 0.63 0.34 0.42 0.66 0.58 0.65 1.09 -8.72%
P/EPS 31.07 24.81 -229.50 -8.38 47.71 15.61 47.35 -6.77%
EY 3.22 4.03 -0.44 -11.93 2.10 6.41 2.11 7.29%
DY 0.00 0.00 0.00 0.00 0.00 0.99 0.00 -
P/NAPS 1.08 0.65 0.59 0.63 1.13 1.41 2.84 -14.87%

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