[OMESTI] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 454.67%
YoY- 113.71%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 306,799 334,388 395,089 294,481 242,319 107,878 151,858 12.42%
PBT 13,189 1,929 19,311 9,797 -11,692 1,242 7,379 10.15%
Tax -1,142 -1,372 -7,443 -4,896 -1,675 -815 -1,859 -7.79%
NP 12,047 557 11,868 4,901 -13,367 427 5,520 13.88%
-
NP to SH 14,149 -187 8,927 1,823 -13,298 507 5,520 16.97%
-
Tax Rate 8.66% 71.12% 38.54% 49.97% - 65.62% 25.19% -
Total Cost 294,752 333,831 383,221 289,580 255,686 107,451 146,338 12.37%
-
Net Worth 210,599 213,954 210,648 201,583 200,743 64,062 64,281 21.85%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 18,888 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 210,599 213,954 210,648 201,583 200,743 64,062 64,281 21.85%
NOSH 185,615 188,888 183,844 183,842 170,121 127,894 129,365 6.19%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.93% 0.17% 3.00% 1.66% -5.52% 0.40% 3.63% -
ROE 6.72% -0.09% 4.24% 0.90% -6.62% 0.79% 8.59% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 165.29 177.03 214.90 160.18 142.44 84.35 117.39 5.86%
EPS 7.62 -0.10 4.86 0.99 -7.82 0.40 4.27 10.12%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1346 1.1327 1.1458 1.0965 1.18 0.5009 0.4969 14.74%
Adjusted Per Share Value based on latest NOSH - 183,842
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 56.74 61.85 73.07 54.47 44.82 19.95 28.09 12.42%
EPS 2.62 -0.03 1.65 0.34 -2.46 0.09 1.02 17.01%
DPS 0.00 3.49 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3895 0.3957 0.3896 0.3728 0.3713 0.1185 0.1189 21.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.00 1.12 0.77 0.63 0.73 0.56 0.69 -
P/RPS 0.61 0.63 0.36 0.39 0.51 0.66 0.59 0.55%
P/EPS 13.12 -1,131.31 15.86 63.53 -9.34 141.26 16.17 -3.42%
EY 7.62 -0.09 6.31 1.57 -10.71 0.71 6.18 3.55%
DY 0.00 8.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.99 0.67 0.57 0.62 1.12 1.39 -7.33%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 18/11/09 28/11/08 28/11/07 27/11/06 29/11/05 30/11/04 -
Price 0.92 1.10 0.80 0.66 0.68 0.57 0.60 -
P/RPS 0.56 0.62 0.37 0.41 0.48 0.68 0.51 1.57%
P/EPS 12.07 -1,111.11 16.48 66.56 -8.70 143.79 14.06 -2.51%
EY 8.29 -0.09 6.07 1.50 -11.50 0.70 7.11 2.59%
DY 0.00 9.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.70 0.60 0.58 1.14 1.21 -6.46%

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