[OMESTI] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 95.46%
YoY- 96.56%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 302,081 362,129 387,530 278,693 190,536 129,364 137,146 14.05%
PBT 17,156 12,819 13,660 6,082 -14,562 2,371 7,273 15.36%
Tax -1,142 -3,950 -5,957 -4,115 -765 -922 -1,556 -5.02%
NP 16,014 8,869 7,703 1,967 -15,327 1,449 5,717 18.71%
-
NP to SH 16,392 7,300 5,342 -514 -14,936 1,565 5,717 19.18%
-
Tax Rate 6.66% 30.81% 43.61% 67.66% - 38.89% 21.39% -
Total Cost 286,067 353,260 379,827 276,726 205,863 127,915 131,429 13.83%
-
Net Worth 212,658 210,589 203,618 199,060 197,917 65,997 63,336 22.35%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 18,888 - - - - - 882 66.60%
Div Payout % 115.23% - - - - - 15.43% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 212,658 210,589 203,618 199,060 197,917 65,997 63,336 22.35%
NOSH 185,971 185,918 184,103 184,315 169,160 130,999 129,310 6.24%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.30% 2.45% 1.99% 0.71% -8.04% 1.12% 4.17% -
ROE 7.71% 3.47% 2.62% -0.26% -7.55% 2.37% 9.03% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 162.43 194.78 210.50 151.20 112.64 98.75 106.06 7.35%
EPS 8.81 3.93 2.90 -0.28 -8.83 1.19 4.42 12.17%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.68 56.49%
NAPS 1.1435 1.1327 1.106 1.08 1.17 0.5038 0.4898 15.17%
Adjusted Per Share Value based on latest NOSH - 184,315
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 55.87 66.98 71.68 51.55 35.24 23.93 25.37 14.05%
EPS 3.03 1.35 0.99 -0.10 -2.76 0.29 1.06 19.12%
DPS 3.49 0.00 0.00 0.00 0.00 0.00 0.16 67.11%
NAPS 0.3933 0.3895 0.3766 0.3682 0.3661 0.1221 0.1171 22.36%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.98 0.88 0.77 0.69 0.75 0.56 0.81 -
P/RPS 0.60 0.45 0.37 0.46 0.67 0.57 0.76 -3.86%
P/EPS 11.12 22.41 26.54 -247.43 -8.49 46.88 18.32 -7.98%
EY 8.99 4.46 3.77 -0.40 -11.77 2.13 5.46 8.66%
DY 10.20 0.00 0.00 0.00 0.00 0.00 0.84 51.57%
P/NAPS 0.86 0.78 0.70 0.64 0.64 1.11 1.65 -10.28%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 26/08/10 27/08/09 21/08/08 29/08/07 29/08/06 30/08/05 30/08/04 -
Price 0.96 1.22 0.72 0.64 0.74 0.57 0.69 -
P/RPS 0.59 0.63 0.34 0.42 0.66 0.58 0.65 -1.60%
P/EPS 10.89 31.07 24.81 -229.50 -8.38 47.71 15.61 -5.82%
EY 9.18 3.22 4.03 -0.44 -11.93 2.10 6.41 6.16%
DY 10.42 0.00 0.00 0.00 0.00 0.00 0.99 48.01%
P/NAPS 0.84 1.08 0.65 0.59 0.63 1.13 1.41 -8.26%

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