[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 193.01%
YoY- 73.31%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 564,799 414,384 283,742 157,374 701,907 558,971 408,085 24.11%
PBT 5,513 8,879 7,428 6,218 -3,736 -3,890 -5,632 -
Tax -3,806 -3,022 -2,285 -1,825 -987 -301 902 -
NP 1,707 5,857 5,143 4,393 -4,723 -4,191 -4,730 -
-
NP to SH 1,124 5,366 4,717 4,097 -4,405 -4,153 -4,790 -
-
Tax Rate 69.04% 34.04% 30.76% 29.35% - - - -
Total Cost 563,092 408,527 278,599 152,981 706,630 563,162 412,815 22.92%
-
Net Worth 184,338 191,267 189,882 191,267 187,004 187,110 185,724 -0.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 184,338 191,267 189,882 191,267 187,004 187,110 185,724 -0.49%
NOSH 138,600 138,600 138,600 138,600 138,522 138,600 138,600 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.30% 1.41% 1.81% 2.79% -0.67% -0.75% -1.16% -
ROE 0.61% 2.81% 2.48% 2.14% -2.36% -2.22% -2.58% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 407.50 298.98 204.72 113.55 506.71 403.30 294.43 24.11%
EPS 0.81 3.87 3.40 2.96 -3.18 -3.00 -3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.38 1.37 1.38 1.35 1.35 1.34 -0.49%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 407.50 298.98 204.72 113.55 506.43 403.30 294.43 24.11%
EPS 0.81 3.87 3.40 2.96 -3.18 -3.00 -3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.38 1.37 1.38 1.3492 1.35 1.34 -0.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.58 0.635 0.60 0.69 0.69 0.68 0.71 -
P/RPS 0.14 0.21 0.29 0.61 0.14 0.17 0.24 -30.11%
P/EPS 71.52 16.40 17.63 23.34 -21.70 -22.69 -20.54 -
EY 1.40 6.10 5.67 4.28 -4.61 -4.41 -4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.44 0.50 0.51 0.50 0.53 -11.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 25/11/14 21/08/14 20/05/14 25/02/14 21/11/13 21/08/13 -
Price 0.565 0.59 0.675 0.595 0.65 0.695 0.71 -
P/RPS 0.14 0.20 0.33 0.52 0.13 0.17 0.24 -30.11%
P/EPS 69.67 15.24 19.83 20.13 -20.44 -23.19 -20.54 -
EY 1.44 6.56 5.04 4.97 -4.89 -4.31 -4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.49 0.43 0.48 0.51 0.53 -14.32%

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