[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -2452.91%
YoY- -182.87%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 460,756 492,940 498,997 505,956 522,814 678,496 564,799 -12.70%
PBT 9,910 19,008 2,067 -4,888 3,004 36,036 5,513 47.89%
Tax -2,476 -5,768 -3,607 -813 -2,434 -13,484 -3,806 -24.94%
NP 7,434 13,240 -1,540 -5,701 570 22,552 1,707 166.92%
-
NP to SH 7,766 13,592 -1,722 -5,929 252 21,844 1,124 263.18%
-
Tax Rate 24.98% 30.35% 174.50% - 81.03% 37.42% 69.04% -
Total Cost 453,322 479,700 500,537 511,657 522,244 655,944 563,092 -13.47%
-
Net Worth 188,496 188,496 185,724 181,565 184,338 191,267 184,338 1.49%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 188,496 188,496 185,724 181,565 184,338 191,267 184,338 1.49%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.61% 2.69% -0.31% -1.13% 0.11% 3.32% 0.30% -
ROE 4.12% 7.21% -0.93% -3.27% 0.14% 11.42% 0.61% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 332.44 355.66 360.03 365.05 377.21 489.54 407.50 -12.70%
EPS 5.60 9.80 -1.24 -4.28 0.18 15.76 0.81 263.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.34 1.31 1.33 1.38 1.33 1.49%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 332.44 355.66 360.03 365.05 377.21 489.54 407.50 -12.70%
EPS 5.60 9.80 -1.24 -4.28 0.18 15.76 0.81 263.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.36 1.34 1.31 1.33 1.38 1.33 1.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.46 0.50 0.53 0.54 0.56 0.53 0.58 -
P/RPS 0.14 0.14 0.15 0.15 0.15 0.11 0.14 0.00%
P/EPS 8.21 5.10 -42.66 -12.62 308.00 3.36 71.52 -76.41%
EY 12.18 19.61 -2.34 -7.92 0.32 29.74 1.40 323.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.40 0.41 0.42 0.38 0.44 -15.80%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 15/08/16 19/05/16 24/02/16 19/11/15 20/08/15 19/05/15 16/02/15 -
Price 0.455 0.475 0.455 0.48 0.455 0.545 0.565 -
P/RPS 0.14 0.13 0.13 0.13 0.12 0.11 0.14 0.00%
P/EPS 8.12 4.84 -36.62 -11.22 250.25 3.46 69.67 -76.17%
EY 12.31 20.65 -2.73 -8.91 0.40 28.92 1.44 318.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.34 0.37 0.34 0.39 0.42 -14.86%

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