[OMESTI] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[OMESTI] OMESTI BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- -26.29%
YoY- -477.36%
Quarter Report
Latest QR
Upcoming QR
OMESTI's Result
OMESTI's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 321,381 379,466 347,679 286,107 144,978 134,309 147,100 13.90%
PBT 16,218 15,617 4,384 -4,990 -2,384 2,495 9,764 8.82%
Tax -2,483 -4,450 -4,404 -3,881 -247 -781 -2,875 -2.41%
NP 13,735 11,167 -20 -8,871 -2,631 1,714 6,889 12.18%
-
NP to SH 12,616 9,188 -1,970 -11,322 -1,961 1,714 6,889 10.60%
-
Tax Rate 15.31% 28.49% 100.46% - - 31.30% 29.44% -
Total Cost 307,646 368,299 347,699 294,978 147,609 132,595 140,211 13.98%
-
Net Worth 219,779 206,667 198,653 186,160 167,345 66,390 63,986 22.82%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 18,888 - - - - - 882 66.60%
Div Payout % 149.72% - - - - - 12.81% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 219,779 206,667 198,653 186,160 167,345 66,390 63,986 22.82%
NOSH 185,687 184,310 183,785 169,900 133,353 130,638 130,584 6.04%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.27% 2.94% -0.01% -3.10% -1.81% 1.28% 4.68% -
ROE 5.74% 4.45% -0.99% -6.08% -1.17% 2.58% 10.77% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 173.08 205.88 189.18 168.40 108.72 102.81 112.65 7.41%
EPS 6.79 4.99 -1.07 -6.66 -1.47 1.31 5.28 4.27%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.68 56.49%
NAPS 1.1836 1.1213 1.0809 1.0957 1.2549 0.5082 0.49 15.82%
Adjusted Per Share Value based on latest NOSH - 169,900
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 59.52 70.27 64.39 52.98 26.85 24.87 27.24 13.90%
EPS 2.34 1.70 -0.36 -2.10 -0.36 0.32 1.28 10.57%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.16 67.19%
NAPS 0.407 0.3827 0.3679 0.3447 0.3099 0.1229 0.1185 22.82%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.16 0.80 0.75 0.62 0.72 0.48 0.93 -
P/RPS 0.67 0.39 0.40 0.37 0.66 0.47 0.83 -3.50%
P/EPS 17.07 16.05 -69.97 -9.30 -48.96 36.58 17.63 -0.53%
EY 5.86 6.23 -1.43 -10.75 -2.04 2.73 5.67 0.55%
DY 8.62 0.00 0.00 0.00 0.00 0.00 0.73 50.87%
P/NAPS 0.98 0.71 0.69 0.57 0.57 0.94 1.90 -10.44%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 10/06/09 30/05/08 25/05/07 15/06/06 31/05/05 28/05/04 -
Price 1.01 0.99 0.76 0.72 0.79 0.50 0.82 -
P/RPS 0.58 0.48 0.40 0.43 0.73 0.49 0.73 -3.75%
P/EPS 14.87 19.86 -70.90 -10.80 -53.72 38.11 15.54 -0.73%
EY 6.73 5.04 -1.41 -9.26 -1.86 2.62 6.43 0.76%
DY 9.90 0.00 0.00 0.00 0.00 0.00 0.82 51.43%
P/NAPS 0.85 0.88 0.70 0.66 0.63 0.98 1.67 -10.64%

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