[TOMEI] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -4.28%
YoY- -68.06%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 281,144 223,832 208,958 189,844 190,832 140,408 101,834 96.67%
PBT 35,340 16,213 14,604 13,800 15,440 28,981 30,997 9.12%
Tax -9,152 -3,478 -2,841 -2,306 -3,432 -2,657 -2,402 143.74%
NP 26,188 12,735 11,762 11,494 12,008 26,324 28,594 -5.68%
-
NP to SH 25,368 12,307 11,564 11,452 11,964 26,235 28,500 -7.46%
-
Tax Rate 25.90% 21.45% 19.45% 16.71% 22.23% 9.17% 7.75% -
Total Cost 254,956 211,097 197,196 178,350 178,824 114,084 73,240 129.51%
-
Net Worth 107,170 102,144 97,067 94,592 97,175 83,788 74,737 27.13%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 107,170 102,144 97,067 94,592 97,175 83,788 74,737 27.13%
NOSH 126,083 126,104 126,061 126,123 126,202 113,228 106,768 11.71%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.31% 5.69% 5.63% 6.05% 6.29% 18.75% 28.08% -
ROE 23.67% 12.05% 11.91% 12.11% 12.31% 31.31% 38.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 222.98 177.50 165.76 150.52 151.21 124.00 95.38 76.05%
EPS 20.12 9.77 9.17 9.08 9.48 23.17 26.69 -17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.77 0.75 0.77 0.74 0.70 13.80%
Adjusted Per Share Value based on latest NOSH - 126,036
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 202.85 161.49 150.76 136.97 137.69 101.30 73.47 96.68%
EPS 18.30 8.88 8.34 8.26 8.63 18.93 20.56 -7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.737 0.7003 0.6825 0.7011 0.6045 0.5392 27.13%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.75 0.81 0.76 0.71 0.62 0.69 0.64 -
P/RPS 0.34 0.46 0.46 0.47 0.41 0.56 0.67 -36.35%
P/EPS 3.73 8.30 8.28 7.82 6.54 2.98 2.40 34.13%
EY 26.83 12.05 12.07 12.79 15.29 33.58 41.71 -25.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 0.99 0.95 0.81 0.93 0.91 -2.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 27/02/07 23/11/06 -
Price 0.75 0.75 0.75 0.68 0.66 0.66 0.69 -
P/RPS 0.34 0.42 0.45 0.45 0.44 0.53 0.72 -39.33%
P/EPS 3.73 7.68 8.18 7.49 6.96 2.85 2.58 27.82%
EY 26.83 13.01 12.23 13.35 14.36 35.11 38.69 -21.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.97 0.91 0.86 0.89 0.99 -7.54%

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