[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 156,719 94,922 47,708 140,408 76,376 41,450 0 -
PBT 10,953 6,900 3,860 28,981 23,248 18,787 0 -
Tax -2,131 -1,153 -858 -2,657 -1,802 -824 0 -
NP 8,822 5,747 3,002 26,324 21,446 17,963 0 -
-
NP to SH 8,673 5,726 2,991 26,235 21,375 17,930 0 -
-
Tax Rate 19.46% 16.71% 22.23% 9.17% 7.75% 4.39% - -
Total Cost 147,897 89,175 44,706 114,084 54,930 23,487 0 -
-
Net Worth 97,067 94,592 97,175 83,788 74,737 58,962 0 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 97,067 94,592 97,175 83,788 74,737 58,962 0 -
NOSH 126,061 126,123 126,202 113,228 106,768 89,337 0 -
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.63% 6.05% 6.29% 18.75% 28.08% 43.34% 0.00% -
ROE 8.94% 6.05% 3.08% 31.31% 28.60% 30.41% 0.00% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 124.32 75.26 37.80 124.00 71.53 46.40 0.00 -
EPS 6.88 4.54 2.37 23.17 20.02 20.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.77 0.74 0.70 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,906
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 113.07 68.49 34.42 101.30 55.11 29.91 0.00 -
EPS 6.26 4.13 2.16 18.93 15.42 12.94 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7003 0.6825 0.7011 0.6045 0.5392 0.4254 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - - -
Price 0.76 0.71 0.62 0.69 0.64 0.00 0.00 -
P/RPS 0.61 0.94 1.64 0.56 0.89 0.00 0.00 -
P/EPS 11.05 15.64 26.16 2.98 3.20 0.00 0.00 -
EY 9.05 6.39 3.82 33.58 31.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.95 0.81 0.93 0.91 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 29/08/07 23/05/07 27/02/07 23/11/06 25/08/06 - -
Price 0.75 0.68 0.66 0.66 0.69 0.66 0.00 -
P/RPS 0.60 0.90 1.75 0.53 0.96 1.42 0.00 -
P/EPS 10.90 14.98 27.85 2.85 3.45 3.29 0.00 -
EY 9.17 6.68 3.59 35.11 29.01 30.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 0.86 0.89 0.99 1.00 0.00 -

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