[TOMEI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 13.3%
YoY- -129.23%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 283,742 157,374 701,907 558,971 408,085 151,231 583,157 -38.21%
PBT 7,428 6,218 -3,736 -3,890 -5,632 3,583 21,669 -51.11%
Tax -2,285 -1,825 -987 -301 902 -1,175 -6,942 -52.42%
NP 5,143 4,393 -4,723 -4,191 -4,730 2,408 14,727 -50.50%
-
NP to SH 4,717 4,097 -4,405 -4,153 -4,790 2,364 14,242 -52.22%
-
Tax Rate 30.76% 29.35% - - - 32.79% 32.04% -
Total Cost 278,599 152,981 706,630 563,162 412,815 148,823 568,430 -37.91%
-
Net Worth 189,882 191,267 187,004 187,110 185,724 195,425 192,653 -0.96%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 189,882 191,267 187,004 187,110 185,724 195,425 192,653 -0.96%
NOSH 138,600 138,600 138,522 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.81% 2.79% -0.67% -0.75% -1.16% 1.59% 2.53% -
ROE 2.48% 2.14% -2.36% -2.22% -2.58% 1.21% 7.39% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 204.72 113.55 506.71 403.30 294.43 109.11 420.75 -38.21%
EPS 3.40 2.96 -3.18 -3.00 -3.46 1.71 10.28 -52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.35 1.35 1.34 1.41 1.39 -0.96%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 204.72 113.55 506.43 403.30 294.43 109.11 420.75 -38.21%
EPS 3.40 2.96 -3.18 -3.00 -3.46 1.71 10.28 -52.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.38 1.3492 1.35 1.34 1.41 1.39 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.60 0.69 0.69 0.68 0.71 0.75 0.70 -
P/RPS 0.29 0.61 0.14 0.17 0.24 0.69 0.17 42.90%
P/EPS 17.63 23.34 -21.70 -22.69 -20.54 43.97 6.81 88.86%
EY 5.67 4.28 -4.61 -4.41 -4.87 2.27 14.68 -47.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.51 0.50 0.53 0.53 0.50 -8.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 20/05/14 25/02/14 21/11/13 21/08/13 15/05/13 26/02/13 -
Price 0.675 0.595 0.65 0.695 0.71 0.715 0.725 -
P/RPS 0.33 0.52 0.13 0.17 0.24 0.66 0.17 55.80%
P/EPS 19.83 20.13 -20.44 -23.19 -20.54 41.92 7.06 99.44%
EY 5.04 4.97 -4.89 -4.31 -4.87 2.39 14.17 -49.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.48 0.51 0.53 0.51 0.52 -3.89%

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