[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -83.4%
YoY- -68.77%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 701,907 558,971 408,085 151,231 583,157 441,701 305,551 73.83%
PBT -3,736 -3,890 -5,632 3,583 21,669 19,343 15,951 -
Tax -987 -301 902 -1,175 -6,942 -4,748 -4,317 -62.50%
NP -4,723 -4,191 -4,730 2,408 14,727 14,595 11,634 -
-
NP to SH -4,405 -4,153 -4,790 2,364 14,242 14,208 11,390 -
-
Tax Rate - - - 32.79% 32.04% 24.55% 27.06% -
Total Cost 706,630 563,162 412,815 148,823 568,430 427,106 293,917 79.17%
-
Net Worth 187,004 187,110 185,724 195,425 192,653 192,653 189,882 -1.01%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 187,004 187,110 185,724 195,425 192,653 192,653 189,882 -1.01%
NOSH 138,522 138,600 138,600 138,600 138,600 138,600 138,600 -0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.67% -0.75% -1.16% 1.59% 2.53% 3.30% 3.81% -
ROE -2.36% -2.22% -2.58% 1.21% 7.39% 7.37% 6.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 506.71 403.30 294.43 109.11 420.75 318.69 220.46 73.89%
EPS -3.18 -3.00 -3.46 1.71 10.28 10.25 8.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.35 1.34 1.41 1.39 1.39 1.37 -0.97%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 506.43 403.30 294.43 109.11 420.75 318.69 220.46 73.83%
EPS -3.18 -3.00 -3.46 1.71 10.28 10.25 8.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3492 1.35 1.34 1.41 1.39 1.39 1.37 -1.01%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.69 0.68 0.71 0.75 0.70 0.78 0.77 -
P/RPS 0.14 0.17 0.24 0.69 0.17 0.24 0.35 -45.62%
P/EPS -21.70 -22.69 -20.54 43.97 6.81 7.61 9.37 -
EY -4.61 -4.41 -4.87 2.27 14.68 13.14 10.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.53 0.50 0.56 0.56 -6.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 21/08/13 15/05/13 26/02/13 14/11/12 14/08/12 -
Price 0.65 0.695 0.71 0.715 0.725 0.71 0.78 -
P/RPS 0.13 0.17 0.24 0.66 0.17 0.22 0.35 -48.23%
P/EPS -20.44 -23.19 -20.54 41.92 7.06 6.93 9.49 -
EY -4.89 -4.31 -4.87 2.39 14.17 14.44 10.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.53 0.51 0.52 0.51 0.57 -10.79%

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