[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 51.47%
YoY- -59.42%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 138,696 70,286 223,832 156,719 94,922 47,708 140,408 -0.81%
PBT 14,500 8,835 16,213 10,953 6,900 3,860 28,981 -37.00%
Tax -3,373 -2,288 -3,478 -2,131 -1,153 -858 -2,657 17.25%
NP 11,127 6,547 12,735 8,822 5,747 3,002 26,324 -43.70%
-
NP to SH 10,640 6,342 12,307 8,673 5,726 2,991 26,235 -45.23%
-
Tax Rate 23.26% 25.90% 21.45% 19.46% 16.71% 22.23% 9.17% -
Total Cost 127,569 63,739 211,097 147,897 89,175 44,706 114,084 7.73%
-
Net Worth 109,677 107,170 102,144 97,067 94,592 97,175 83,788 19.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 109,677 107,170 102,144 97,067 94,592 97,175 83,788 19.68%
NOSH 126,066 126,083 126,104 126,061 126,123 126,202 113,228 7.42%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 8.02% 9.31% 5.69% 5.63% 6.05% 6.29% 18.75% -
ROE 9.70% 5.92% 12.05% 8.94% 6.05% 3.08% 31.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 110.02 55.75 177.50 124.32 75.26 37.80 124.00 -7.67%
EPS 8.44 5.03 9.77 6.88 4.54 2.37 23.17 -49.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.81 0.77 0.75 0.77 0.74 11.40%
Adjusted Per Share Value based on latest NOSH - 125,940
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 100.07 50.71 161.49 113.07 68.49 34.42 101.30 -0.81%
EPS 7.68 4.58 8.88 6.26 4.13 2.16 18.93 -45.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7913 0.7732 0.737 0.7003 0.6825 0.7011 0.6045 19.68%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.75 0.81 0.76 0.71 0.62 0.69 -
P/RPS 0.64 1.35 0.46 0.61 0.94 1.64 0.56 9.31%
P/EPS 8.29 14.91 8.30 11.05 15.64 26.16 2.98 97.92%
EY 12.06 6.71 12.05 9.05 6.39 3.82 33.58 -49.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 1.00 0.99 0.95 0.81 0.93 -9.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 27/02/07 -
Price 0.64 0.75 0.75 0.75 0.68 0.66 0.66 -
P/RPS 0.58 1.35 0.42 0.60 0.90 1.75 0.53 6.20%
P/EPS 7.58 14.91 7.68 10.90 14.98 27.85 2.85 92.07%
EY 13.19 6.71 13.01 9.17 6.68 3.59 35.11 -47.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.93 0.97 0.91 0.86 0.89 -11.58%

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