[OMESTI] YoY TTM Result on 30-Jun-2010 [#1]

Stock
[OMESTI] OMESTI BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 29.93%
YoY- 124.55%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 333,997 309,070 305,777 302,081 362,129 387,530 278,693 3.06%
PBT -28,458 -14,260 -24,153 17,156 12,819 13,660 6,082 -
Tax -4,389 -3,763 -6,828 -1,142 -3,950 -5,957 -4,115 1.07%
NP -32,847 -18,023 -30,981 16,014 8,869 7,703 1,967 -
-
NP to SH -35,530 -23,028 -18,082 16,392 7,300 5,342 -514 102.45%
-
Tax Rate - - - 6.66% 30.81% 43.61% 67.66% -
Total Cost 366,844 327,093 336,758 286,067 353,260 379,827 276,726 4.80%
-
Net Worth 155,077 174,750 194,371 212,658 210,589 203,618 199,060 -4.07%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - 18,888 - - - -
Div Payout % - - - 115.23% - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 155,077 174,750 194,371 212,658 210,589 203,618 199,060 -4.07%
NOSH 247,727 186,301 185,930 185,971 185,918 184,103 184,315 5.04%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -9.83% -5.83% -10.13% 5.30% 2.45% 1.99% 0.71% -
ROE -22.91% -13.18% -9.30% 7.71% 3.47% 2.62% -0.26% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 134.82 165.90 164.46 162.43 194.78 210.50 151.20 -1.89%
EPS -14.34 -12.36 -9.73 8.81 3.93 2.90 -0.28 92.59%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.626 0.938 1.0454 1.1435 1.1327 1.106 1.08 -8.68%
Adjusted Per Share Value based on latest NOSH - 185,971
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 61.85 57.24 56.63 55.94 67.06 71.76 51.61 3.05%
EPS -6.58 -4.26 -3.35 3.04 1.35 0.99 -0.10 100.79%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.2872 0.3236 0.3599 0.3938 0.39 0.3771 0.3686 -4.06%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.47 0.94 0.74 0.98 0.88 0.77 0.69 -
P/RPS 0.35 0.57 0.45 0.60 0.45 0.37 0.46 -4.44%
P/EPS -3.28 -7.60 -7.61 11.12 22.41 26.54 -247.43 -51.31%
EY -30.52 -13.15 -13.14 8.99 4.46 3.77 -0.40 105.81%
DY 0.00 0.00 0.00 10.20 0.00 0.00 0.00 -
P/NAPS 0.75 1.00 0.71 0.86 0.78 0.70 0.64 2.67%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 25/08/11 26/08/10 27/08/09 21/08/08 29/08/07 -
Price 0.67 0.83 0.75 0.96 1.22 0.72 0.64 -
P/RPS 0.50 0.50 0.46 0.59 0.63 0.34 0.42 2.94%
P/EPS -4.67 -6.71 -7.71 10.89 31.07 24.81 -229.50 -47.71%
EY -21.41 -14.89 -12.97 9.18 3.22 4.03 -0.44 90.95%
DY 0.00 0.00 0.00 10.42 0.00 0.00 0.00 -
P/NAPS 1.07 0.88 0.72 0.84 1.08 0.65 0.59 10.42%

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