[TOMEI] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 385.85%
YoY- 33.29%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 498,997 379,467 261,407 169,624 564,799 414,384 283,742 45.54%
PBT 2,067 -3,666 1,502 9,009 5,513 8,879 7,428 -57.27%
Tax -3,607 -610 -1,217 -3,371 -3,806 -3,022 -2,285 35.46%
NP -1,540 -4,276 285 5,638 1,707 5,857 5,143 -
-
NP to SH -1,722 -4,447 126 5,461 1,124 5,366 4,717 -
-
Tax Rate 174.50% - 81.03% 37.42% 69.04% 34.04% 30.76% -
Total Cost 500,537 383,743 261,122 163,986 563,092 408,527 278,599 47.62%
-
Net Worth 185,724 181,565 184,338 191,267 184,338 191,267 189,882 -1.46%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 185,724 181,565 184,338 191,267 184,338 191,267 189,882 -1.46%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -0.31% -1.13% 0.11% 3.32% 0.30% 1.41% 1.81% -
ROE -0.93% -2.45% 0.07% 2.86% 0.61% 2.81% 2.48% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 360.03 273.79 188.61 122.38 407.50 298.98 204.72 45.54%
EPS -1.24 -3.21 0.09 3.94 0.81 3.87 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.33 1.38 1.33 1.38 1.37 -1.46%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 360.03 273.79 188.61 122.38 407.50 298.98 204.72 45.54%
EPS -1.24 -3.21 0.09 3.94 0.81 3.87 3.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.33 1.38 1.33 1.38 1.37 -1.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.53 0.54 0.56 0.53 0.58 0.635 0.60 -
P/RPS 0.15 0.20 0.30 0.43 0.14 0.21 0.29 -35.48%
P/EPS -42.66 -16.83 616.00 13.45 71.52 16.40 17.63 -
EY -2.34 -5.94 0.16 7.43 1.40 6.10 5.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.38 0.44 0.46 0.44 -6.14%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 19/11/15 20/08/15 19/05/15 16/02/15 25/11/14 21/08/14 -
Price 0.455 0.48 0.455 0.545 0.565 0.59 0.675 -
P/RPS 0.13 0.18 0.24 0.45 0.14 0.20 0.33 -46.17%
P/EPS -36.62 -14.96 500.50 13.83 69.67 15.24 19.83 -
EY -2.73 -6.68 0.20 7.23 1.44 6.56 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.34 0.39 0.42 0.43 0.49 -21.57%

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