[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -48.47%
YoY- 112.04%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 289,414 219,628 138,696 70,286 223,832 156,719 94,922 109.55%
PBT 21,160 19,859 14,500 8,835 16,213 10,953 6,900 110.36%
Tax -5,653 -4,517 -3,373 -2,288 -3,478 -2,131 -1,153 187.21%
NP 15,507 15,342 11,127 6,547 12,735 8,822 5,747 93.23%
-
NP to SH 15,174 14,755 10,640 6,342 12,307 8,673 5,726 90.93%
-
Tax Rate 26.72% 22.75% 23.26% 25.90% 21.45% 19.46% 16.71% -
Total Cost 273,907 204,286 127,569 63,739 211,097 147,897 89,175 110.58%
-
Net Worth 114,687 113,403 109,677 107,170 102,144 97,067 94,592 13.63%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 114,687 113,403 109,677 107,170 102,144 97,067 94,592 13.63%
NOSH 126,029 126,003 126,066 126,083 126,104 126,061 126,123 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.36% 6.99% 8.02% 9.31% 5.69% 5.63% 6.05% -
ROE 13.23% 13.01% 9.70% 5.92% 12.05% 8.94% 6.05% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 229.64 174.30 110.02 55.75 177.50 124.32 75.26 109.66%
EPS 12.04 11.71 8.44 5.03 9.77 6.88 4.54 91.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.87 0.85 0.81 0.77 0.75 13.69%
Adjusted Per Share Value based on latest NOSH - 126,083
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 208.81 158.46 100.07 50.71 161.49 113.07 68.49 109.54%
EPS 10.95 10.65 7.68 4.58 8.88 6.26 4.13 90.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8275 0.8182 0.7913 0.7732 0.737 0.7003 0.6825 13.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.38 0.63 0.70 0.75 0.81 0.76 0.71 -
P/RPS 0.17 0.36 0.64 1.35 0.46 0.61 0.94 -67.85%
P/EPS 3.16 5.38 8.29 14.91 8.30 11.05 15.64 -65.40%
EY 31.68 18.59 12.06 6.71 12.05 9.05 6.39 189.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.80 0.88 1.00 0.99 0.95 -41.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 -
Price 0.44 0.47 0.64 0.75 0.75 0.75 0.68 -
P/RPS 0.19 0.27 0.58 1.35 0.42 0.60 0.90 -64.37%
P/EPS 3.65 4.01 7.58 14.91 7.68 10.90 14.98 -60.82%
EY 27.36 24.91 13.19 6.71 13.01 9.17 6.68 154.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.74 0.88 0.93 0.97 0.91 -34.59%

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