[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 24.74%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 408,085 151,231 583,157 441,701 305,551 155,685 505,387 -13.29%
PBT -5,632 3,583 21,669 19,343 15,951 10,458 45,705 -
Tax 902 -1,175 -6,942 -4,748 -4,317 -2,744 -13,240 -
NP -4,730 2,408 14,727 14,595 11,634 7,714 32,465 -
-
NP to SH -4,790 2,364 14,242 14,208 11,390 7,569 31,198 -
-
Tax Rate - 32.79% 32.04% 24.55% 27.06% 26.24% 28.97% -
Total Cost 412,815 148,823 568,430 427,106 293,917 147,971 472,922 -8.67%
-
Net Worth 185,724 195,425 192,653 192,653 189,882 191,304 177,403 3.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 185,724 195,425 192,653 192,653 189,882 191,304 177,403 3.10%
NOSH 138,600 138,600 138,600 138,600 138,600 138,626 138,596 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.16% 1.59% 2.53% 3.30% 3.81% 4.95% 6.42% -
ROE -2.58% 1.21% 7.39% 7.37% 6.00% 3.96% 17.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 294.43 109.11 420.75 318.69 220.46 112.31 364.65 -13.30%
EPS -3.46 1.71 10.28 10.25 8.22 5.46 22.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.39 1.39 1.37 1.38 1.28 3.10%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 294.43 109.11 420.75 318.69 220.46 112.33 364.64 -13.29%
EPS -3.46 1.71 10.28 10.25 8.22 5.46 22.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.39 1.39 1.37 1.3803 1.28 3.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.71 0.75 0.70 0.78 0.77 0.82 0.75 -
P/RPS 0.24 0.69 0.17 0.24 0.35 0.73 0.21 9.31%
P/EPS -20.54 43.97 6.81 7.61 9.37 15.02 3.33 -
EY -4.87 2.27 14.68 13.14 10.67 6.66 30.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.50 0.56 0.56 0.59 0.59 -6.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 15/05/13 26/02/13 14/11/12 14/08/12 15/05/12 23/02/12 -
Price 0.71 0.715 0.725 0.71 0.78 0.80 0.89 -
P/RPS 0.24 0.66 0.17 0.22 0.35 0.71 0.24 0.00%
P/EPS -20.54 41.92 7.06 6.93 9.49 14.65 3.95 -
EY -4.87 2.39 14.17 14.44 10.54 6.83 25.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.52 0.51 0.57 0.58 0.70 -16.94%

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