[OMESTI] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[OMESTI] OMESTI BHD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -2.65%
YoY- -26.49%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 400,533 423,836 372,737 313,248 302,680 309,288 320,783 3.76%
PBT -6,629 13,595 -10,972 -9,385 -22,883 9,085 7,041 -
Tax -4,829 -5,068 -4,193 -4,241 -6,645 -2,149 -1,896 16.85%
NP -11,458 8,527 -15,165 -13,626 -29,528 6,936 5,145 -
-
NP to SH -7,395 7,312 -17,791 -21,695 -17,152 10,791 4,414 -
-
Tax Rate - 37.28% - - - 23.65% 26.93% -
Total Cost 411,991 415,309 387,902 326,874 332,208 302,352 315,638 4.53%
-
Net Worth 253,916 256,071 0 159,342 193,226 213,209 215,095 2.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 18,888 -
Div Payout % - - - - - - 427.93% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 253,916 256,071 0 159,342 193,226 213,209 215,095 2.80%
NOSH 388,157 389,107 325,069 167,500 184,411 186,813 185,955 13.04%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -2.86% 2.01% -4.07% -4.35% -9.76% 2.24% 1.60% -
ROE -2.91% 2.86% 0.00% -13.62% -8.88% 5.06% 2.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 109.24 108.93 114.66 187.01 164.13 165.56 172.50 -7.32%
EPS -2.02 1.88 -5.47 -12.95 -9.30 5.78 2.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.6925 0.6581 0.00 0.9513 1.0478 1.1413 1.1567 -8.19%
Adjusted Per Share Value based on latest NOSH - 167,500
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 74.17 78.49 69.03 58.01 56.05 57.28 59.40 3.76%
EPS -1.37 1.35 -3.29 -4.02 -3.18 2.00 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.4702 0.4742 0.00 0.2951 0.3578 0.3948 0.3983 2.80%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.515 0.545 0.735 0.70 0.86 1.02 1.10 -
P/RPS 0.47 0.50 0.64 0.37 0.52 0.62 0.64 -5.01%
P/EPS -25.54 29.00 -13.43 -5.40 -9.25 17.66 46.34 -
EY -3.92 3.45 -7.45 -18.50 -10.82 5.66 2.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.74 0.83 0.00 0.74 0.82 0.89 0.95 -4.07%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 22/02/13 23/02/12 25/02/11 24/02/10 -
Price 0.515 0.51 0.75 0.69 0.82 1.00 1.16 -
P/RPS 0.47 0.47 0.65 0.37 0.50 0.60 0.67 -5.73%
P/EPS -25.54 27.14 -13.70 -5.33 -8.82 17.31 48.87 -
EY -3.92 3.68 -7.30 -18.77 -11.34 5.78 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.62 -
P/NAPS 0.74 0.77 0.00 0.73 0.78 0.88 1.00 -4.89%

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