[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -88.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 223,832 156,719 94,922 47,708 140,408 76,376 41,450 206.85%
PBT 16,213 10,953 6,900 3,860 28,981 23,248 18,787 -9.33%
Tax -3,478 -2,131 -1,153 -858 -2,657 -1,802 -824 160.49%
NP 12,735 8,822 5,747 3,002 26,324 21,446 17,963 -20.44%
-
NP to SH 12,307 8,673 5,726 2,991 26,235 21,375 17,930 -22.13%
-
Tax Rate 21.45% 19.46% 16.71% 22.23% 9.17% 7.75% 4.39% -
Total Cost 211,097 147,897 89,175 44,706 114,084 54,930 23,487 330.55%
-
Net Worth 102,144 97,067 94,592 97,175 83,788 74,737 58,962 44.09%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 102,144 97,067 94,592 97,175 83,788 74,737 58,962 44.09%
NOSH 126,104 126,061 126,123 126,202 113,228 106,768 89,337 25.75%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.69% 5.63% 6.05% 6.29% 18.75% 28.08% 43.34% -
ROE 12.05% 8.94% 6.05% 3.08% 31.31% 28.60% 30.41% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 177.50 124.32 75.26 37.80 124.00 71.53 46.40 144.00%
EPS 9.77 6.88 4.54 2.37 23.17 20.02 20.07 -38.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.77 0.74 0.70 0.66 14.58%
Adjusted Per Share Value based on latest NOSH - 126,202
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 161.49 113.07 68.49 34.42 101.30 55.11 29.91 206.82%
EPS 8.88 6.26 4.13 2.16 18.93 15.42 12.94 -22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.737 0.7003 0.6825 0.7011 0.6045 0.5392 0.4254 44.10%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.81 0.76 0.71 0.62 0.69 0.64 0.00 -
P/RPS 0.46 0.61 0.94 1.64 0.56 0.89 0.00 -
P/EPS 8.30 11.05 15.64 26.16 2.98 3.20 0.00 -
EY 12.05 9.05 6.39 3.82 33.58 31.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.99 0.95 0.81 0.93 0.91 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 21/11/07 29/08/07 23/05/07 27/02/07 23/11/06 25/08/06 -
Price 0.75 0.75 0.68 0.66 0.66 0.69 0.66 -
P/RPS 0.42 0.60 0.90 1.75 0.53 0.96 1.42 -55.50%
P/EPS 7.68 10.90 14.98 27.85 2.85 3.45 3.29 75.70%
EY 13.01 9.17 6.68 3.59 35.11 29.01 30.41 -43.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.97 0.91 0.86 0.89 0.99 1.00 -4.71%

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