[TOMEI] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -54.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 223,832 208,958 189,844 190,832 140,408 101,834 82,900 93.54%
PBT 16,213 14,604 13,800 15,440 28,981 30,997 37,574 -42.81%
Tax -3,478 -2,841 -2,306 -3,432 -2,657 -2,402 -1,648 64.30%
NP 12,735 11,762 11,494 12,008 26,324 28,594 35,926 -49.81%
-
NP to SH 12,307 11,564 11,452 11,964 26,235 28,500 35,860 -50.88%
-
Tax Rate 21.45% 19.45% 16.71% 22.23% 9.17% 7.75% 4.39% -
Total Cost 211,097 197,196 178,350 178,824 114,084 73,240 46,974 171.57%
-
Net Worth 102,144 97,067 94,592 97,175 83,788 74,737 58,962 44.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 102,144 97,067 94,592 97,175 83,788 74,737 58,962 44.09%
NOSH 126,104 126,061 126,123 126,202 113,228 106,768 89,337 25.75%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.69% 5.63% 6.05% 6.29% 18.75% 28.08% 43.34% -
ROE 12.05% 11.91% 12.11% 12.31% 31.31% 38.13% 60.82% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 177.50 165.76 150.52 151.21 124.00 95.38 92.79 53.91%
EPS 9.77 9.17 9.08 9.48 23.17 26.69 40.14 -60.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.77 0.74 0.70 0.66 14.58%
Adjusted Per Share Value based on latest NOSH - 126,202
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 161.49 150.76 136.97 137.69 101.30 73.47 59.81 93.55%
EPS 8.88 8.34 8.26 8.63 18.93 20.56 25.87 -50.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.737 0.7003 0.6825 0.7011 0.6045 0.5392 0.4254 44.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.81 0.76 0.71 0.62 0.69 0.64 0.00 -
P/RPS 0.46 0.46 0.47 0.41 0.56 0.67 0.00 -
P/EPS 8.30 8.28 7.82 6.54 2.98 2.40 0.00 -
EY 12.05 12.07 12.79 15.29 33.58 41.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.95 0.81 0.93 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 29/08/07 23/05/07 27/02/07 23/11/06 25/08/06 -
Price 0.75 0.75 0.68 0.66 0.66 0.69 0.66 -
P/RPS 0.42 0.45 0.45 0.44 0.53 0.72 0.71 -29.46%
P/EPS 7.68 8.18 7.49 6.96 2.85 2.58 1.64 179.11%
EY 13.01 12.23 13.35 14.36 35.11 38.69 60.82 -64.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.91 0.86 0.89 0.99 1.00 -4.71%

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