[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -24.16%
YoY- 229.21%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 522,814 678,496 564,799 552,512 567,484 629,496 701,907 -17.87%
PBT 3,004 36,036 5,513 11,838 14,856 24,872 -3,736 -
Tax -2,434 -13,484 -3,806 -4,029 -4,570 -7,300 -987 82.83%
NP 570 22,552 1,707 7,809 10,286 17,572 -4,723 -
-
NP to SH 252 21,844 1,124 7,154 9,434 16,388 -4,405 -
-
Tax Rate 81.03% 37.42% 69.04% 34.03% 30.76% 29.35% - -
Total Cost 522,244 655,944 563,092 544,702 557,198 611,924 706,630 -18.30%
-
Net Worth 184,338 191,267 184,338 191,267 189,882 191,267 187,004 -0.95%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 184,338 191,267 184,338 191,267 189,882 191,267 187,004 -0.95%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,522 0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.11% 3.32% 0.30% 1.41% 1.81% 2.79% -0.67% -
ROE 0.14% 11.42% 0.61% 3.74% 4.97% 8.57% -2.36% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 377.21 489.54 407.50 398.64 409.44 454.18 506.71 -17.90%
EPS 0.18 15.76 0.81 5.16 6.80 11.84 -3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.38 1.33 1.38 1.37 1.38 1.35 -0.99%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 377.21 489.54 407.50 398.64 409.44 454.18 506.43 -17.87%
EPS 0.18 15.76 0.81 5.16 6.80 11.84 -3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.38 1.33 1.38 1.37 1.38 1.3492 -0.95%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.56 0.53 0.58 0.635 0.60 0.69 0.69 -
P/RPS 0.15 0.11 0.14 0.16 0.15 0.15 0.14 4.72%
P/EPS 308.00 3.36 71.52 12.30 8.81 5.84 -21.70 -
EY 0.32 29.74 1.40 8.13 11.34 17.14 -4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.38 0.44 0.46 0.44 0.50 0.51 -12.17%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 19/05/15 16/02/15 25/11/14 21/08/14 20/05/14 25/02/14 -
Price 0.455 0.545 0.565 0.59 0.675 0.595 0.65 -
P/RPS 0.12 0.11 0.14 0.15 0.16 0.13 0.13 -5.21%
P/EPS 250.25 3.46 69.67 11.43 9.92 5.03 -20.44 -
EY 0.40 28.92 1.44 8.75 10.08 19.87 -4.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.42 0.43 0.49 0.43 0.48 -20.58%

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