[OMESTI] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 11.08%
YoY- -213.64%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 409,617 346,839 298,081 313,615 306,799 334,388 395,089 0.60%
PBT 31,164 -23,481 -10,988 -22,474 13,189 1,929 19,311 8.29%
Tax -4,561 -4,198 -3,485 -7,214 -1,142 -1,372 -7,443 -7.83%
NP 26,603 -27,679 -14,473 -29,688 12,047 557 11,868 14.39%
-
NP to SH 25,258 -31,312 -21,135 -16,079 14,149 -187 8,927 18.91%
-
Tax Rate 14.64% - - - 8.66% 71.12% 38.54% -
Total Cost 383,014 374,518 312,554 343,303 294,752 333,831 383,221 -0.00%
-
Net Worth 259,599 0 175,587 194,395 210,599 213,954 210,648 3.54%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - 18,888 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 259,599 0 175,587 194,395 210,599 213,954 210,648 3.54%
NOSH 386,999 299,736 185,374 186,363 185,615 188,888 183,844 13.20%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.49% -7.98% -4.86% -9.47% 3.93% 0.17% 3.00% -
ROE 9.73% 0.00% -12.04% -8.27% 6.72% -0.09% 4.24% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 105.84 115.71 160.80 168.28 165.29 177.03 214.90 -11.12%
EPS 6.53 -10.45 -11.40 -8.63 7.62 -0.10 4.86 5.04%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.6708 0.00 0.9472 1.0431 1.1346 1.1327 1.1458 -8.53%
Adjusted Per Share Value based on latest NOSH - 186,363
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 75.86 64.23 55.20 58.08 56.81 61.92 73.16 0.60%
EPS 4.68 -5.80 -3.91 -2.98 2.62 -0.03 1.65 18.96%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.4807 0.00 0.3252 0.36 0.39 0.3962 0.3901 3.54%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.695 0.69 0.80 0.76 1.00 1.12 0.77 -
P/RPS 0.66 0.60 0.50 0.45 0.61 0.63 0.36 10.62%
P/EPS 10.65 -6.61 -7.02 -8.81 13.12 -1,131.31 15.86 -6.41%
EY 9.39 -15.14 -14.25 -11.35 7.62 -0.09 6.31 6.84%
DY 0.00 0.00 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 1.04 0.00 0.84 0.73 0.88 0.99 0.67 7.59%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 20/11/13 23/11/12 25/11/11 30/11/10 18/11/09 28/11/08 -
Price 0.60 0.78 0.69 0.88 0.92 1.10 0.80 -
P/RPS 0.57 0.67 0.43 0.52 0.56 0.62 0.37 7.46%
P/EPS 9.19 -7.47 -6.05 -10.20 12.07 -1,111.11 16.48 -9.27%
EY 10.88 -13.39 -16.52 -9.80 8.29 -0.09 6.07 10.20%
DY 0.00 0.00 0.00 0.00 0.00 9.09 0.00 -
P/NAPS 0.89 0.00 0.73 0.84 0.81 0.97 0.70 4.08%

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