[OMESTI] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -67.6%
YoY- -90.82%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 395,089 294,481 242,319 107,878 151,858 140,254 97,865 26.15%
PBT 19,311 9,797 -11,692 1,242 7,379 5,521 12,233 7.89%
Tax -7,443 -4,896 -1,675 -815 -1,859 -3,519 -2,987 16.41%
NP 11,868 4,901 -13,367 427 5,520 2,002 9,246 4.24%
-
NP to SH 8,927 1,823 -13,298 507 5,520 2,002 9,246 -0.58%
-
Tax Rate 38.54% 49.97% - 65.62% 25.19% 63.74% 24.42% -
Total Cost 383,221 289,580 255,686 107,451 146,338 138,252 88,619 27.61%
-
Net Worth 210,648 201,583 200,743 64,062 64,281 58,929 58,190 23.88%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 2,167 -
Div Payout % - - - - - - 23.45% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 210,648 201,583 200,743 64,062 64,281 58,929 58,190 23.88%
NOSH 183,844 183,842 170,121 127,894 129,365 129,743 130,588 5.86%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.00% 1.66% -5.52% 0.40% 3.63% 1.43% 9.45% -
ROE 4.24% 0.90% -6.62% 0.79% 8.59% 3.40% 15.89% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 214.90 160.18 142.44 84.35 117.39 108.10 74.94 19.17%
EPS 4.86 0.99 -7.82 0.40 4.27 1.54 7.08 -6.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
NAPS 1.1458 1.0965 1.18 0.5009 0.4969 0.4542 0.4456 17.03%
Adjusted Per Share Value based on latest NOSH - 127,894
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 73.07 54.47 44.82 19.95 28.09 25.94 18.10 26.15%
EPS 1.65 0.34 -2.46 0.09 1.02 0.37 1.71 -0.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.3896 0.3728 0.3713 0.1185 0.1189 0.109 0.1076 23.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.77 0.63 0.73 0.56 0.69 1.15 0.80 -
P/RPS 0.36 0.39 0.51 0.66 0.59 1.06 1.07 -16.58%
P/EPS 15.86 63.53 -9.34 141.26 16.17 74.53 11.30 5.80%
EY 6.31 1.57 -10.71 0.71 6.18 1.34 8.85 -5.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.07 -
P/NAPS 0.67 0.57 0.62 1.12 1.39 2.53 1.80 -15.17%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 28/11/07 27/11/06 29/11/05 30/11/04 21/11/03 - -
Price 0.80 0.66 0.68 0.57 0.60 1.15 0.00 -
P/RPS 0.37 0.41 0.48 0.68 0.51 1.06 0.00 -
P/EPS 16.48 66.56 -8.70 143.79 14.06 74.53 0.00 -
EY 6.07 1.50 -11.50 0.70 7.11 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.58 1.14 1.21 2.53 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