[TOMEI] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -8.56%
YoY- -84.75%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 70,286 67,060 61,797 47,214 47,708 64,031 34,927 59.32%
PBT 8,835 5,260 4,053 3,040 3,860 5,732 4,462 57.61%
Tax -2,288 -1,347 -978 -295 -858 -854 -979 76.01%
NP 6,547 3,913 3,075 2,745 3,002 4,878 3,483 52.25%
-
NP to SH 6,342 3,634 2,947 2,735 2,991 4,860 3,445 50.15%
-
Tax Rate 25.90% 25.61% 24.13% 9.70% 22.23% 14.90% 21.94% -
Total Cost 63,739 63,147 58,722 44,469 44,706 59,153 31,444 60.10%
-
Net Worth 107,170 102,223 96,973 94,527 97,175 93,170 87,690 14.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 107,170 102,223 96,973 94,527 97,175 93,170 87,690 14.29%
NOSH 126,083 126,201 125,940 126,036 126,202 125,906 125,272 0.43%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 9.31% 5.84% 4.98% 5.81% 6.29% 7.62% 9.97% -
ROE 5.92% 3.55% 3.04% 2.89% 3.08% 5.22% 3.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 55.75 53.14 49.07 37.46 37.80 50.86 27.88 58.65%
EPS 5.03 2.88 2.34 2.17 2.37 3.86 2.75 49.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.77 0.75 0.77 0.74 0.70 13.80%
Adjusted Per Share Value based on latest NOSH - 126,036
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 50.71 48.38 44.59 34.06 34.42 46.20 25.20 59.32%
EPS 4.58 2.62 2.13 1.97 2.16 3.51 2.49 50.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7732 0.7375 0.6997 0.682 0.7011 0.6722 0.6327 14.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.75 0.81 0.76 0.71 0.62 0.69 0.64 -
P/RPS 1.35 1.52 1.55 1.90 1.64 1.36 2.30 -29.87%
P/EPS 14.91 28.13 32.48 32.72 26.16 17.88 23.27 -25.65%
EY 6.71 3.55 3.08 3.06 3.82 5.59 4.30 34.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.00 0.99 0.95 0.81 0.93 0.91 -2.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 27/02/07 23/11/06 -
Price 0.75 0.75 0.75 0.68 0.66 0.66 0.69 -
P/RPS 1.35 1.41 1.53 1.82 1.75 1.30 2.47 -33.12%
P/EPS 14.91 26.05 32.05 31.34 27.85 17.10 25.09 -29.29%
EY 6.71 3.84 3.12 3.19 3.59 5.85 3.99 41.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.93 0.97 0.91 0.86 0.89 0.99 -7.54%

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