[TOMEI] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -302.62%
YoY- -142.05%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 157,374 701,907 558,971 408,085 151,231 583,157 441,701 -49.77%
PBT 6,218 -3,736 -3,890 -5,632 3,583 21,669 19,343 -53.10%
Tax -1,825 -987 -301 902 -1,175 -6,942 -4,748 -47.16%
NP 4,393 -4,723 -4,191 -4,730 2,408 14,727 14,595 -55.11%
-
NP to SH 4,097 -4,405 -4,153 -4,790 2,364 14,242 14,208 -56.38%
-
Tax Rate 29.35% - - - 32.79% 32.04% 24.55% -
Total Cost 152,981 706,630 563,162 412,815 148,823 568,430 427,106 -49.59%
-
Net Worth 191,267 187,004 187,110 185,724 195,425 192,653 192,653 -0.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 191,267 187,004 187,110 185,724 195,425 192,653 192,653 -0.48%
NOSH 138,600 138,522 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.79% -0.67% -0.75% -1.16% 1.59% 2.53% 3.30% -
ROE 2.14% -2.36% -2.22% -2.58% 1.21% 7.39% 7.37% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 113.55 506.71 403.30 294.43 109.11 420.75 318.69 -49.77%
EPS 2.96 -3.18 -3.00 -3.46 1.71 10.28 10.25 -56.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.35 1.34 1.41 1.39 1.39 -0.48%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 113.55 506.43 403.30 294.43 109.11 420.75 318.69 -49.77%
EPS 2.96 -3.18 -3.00 -3.46 1.71 10.28 10.25 -56.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.3492 1.35 1.34 1.41 1.39 1.39 -0.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.69 0.69 0.68 0.71 0.75 0.70 0.78 -
P/RPS 0.61 0.14 0.17 0.24 0.69 0.17 0.24 86.34%
P/EPS 23.34 -21.70 -22.69 -20.54 43.97 6.81 7.61 111.23%
EY 4.28 -4.61 -4.41 -4.87 2.27 14.68 13.14 -52.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.50 0.53 0.53 0.50 0.56 -7.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 25/02/14 21/11/13 21/08/13 15/05/13 26/02/13 14/11/12 -
Price 0.595 0.65 0.695 0.71 0.715 0.725 0.71 -
P/RPS 0.52 0.13 0.17 0.24 0.66 0.17 0.22 77.53%
P/EPS 20.13 -20.44 -23.19 -20.54 41.92 7.06 6.93 103.71%
EY 4.97 -4.89 -4.31 -4.87 2.39 14.17 14.44 -50.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.51 0.53 0.51 0.52 0.51 -10.76%

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