[TOMEI] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -402.62%
YoY- -287.23%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 157,374 142,506 150,886 256,854 151,231 141,456 136,150 10.14%
PBT 6,218 154 1,742 -9,215 3,583 2,326 3,392 49.83%
Tax -1,825 -686 -1,203 2,077 -1,175 -2,194 -431 161.96%
NP 4,393 -532 539 -7,138 2,408 132 2,961 30.11%
-
NP to SH 4,097 -252 637 -7,154 2,364 34 2,818 28.36%
-
Tax Rate 29.35% 445.45% 69.06% - 32.79% 94.33% 12.71% -
Total Cost 152,981 143,038 150,347 263,992 148,823 141,324 133,189 9.68%
-
Net Worth 191,267 187,110 187,110 185,724 195,425 192,653 192,653 -0.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 191,267 187,110 187,110 185,724 195,425 192,653 192,653 -0.48%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.79% -0.37% 0.36% -2.78% 1.59% 0.09% 2.17% -
ROE 2.14% -0.13% 0.34% -3.85% 1.21% 0.02% 1.46% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 113.55 102.82 108.86 185.32 109.11 102.06 98.23 10.15%
EPS 2.96 -0.18 0.46 -5.16 1.71 0.02 2.03 28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.35 1.34 1.41 1.39 1.39 -0.48%
Adjusted Per Share Value based on latest NOSH - 138,600
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 113.55 102.82 108.86 185.32 109.11 102.06 98.23 10.15%
EPS 2.96 -0.18 0.46 -5.16 1.71 0.02 2.03 28.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.35 1.34 1.41 1.39 1.39 -0.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.69 0.69 0.68 0.71 0.75 0.70 0.78 -
P/RPS 0.61 0.67 0.62 0.38 0.69 0.69 0.79 -15.84%
P/EPS 23.34 -379.50 147.96 -13.76 43.97 2,853.53 38.36 -28.21%
EY 4.28 -0.26 0.68 -7.27 2.27 0.04 2.61 39.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.50 0.53 0.53 0.50 0.56 -7.28%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 25/02/14 21/11/13 21/08/13 15/05/13 26/02/13 14/11/12 -
Price 0.595 0.65 0.695 0.71 0.715 0.725 0.71 -
P/RPS 0.52 0.63 0.64 0.38 0.66 0.71 0.72 -19.51%
P/EPS 20.13 -357.50 151.22 -13.76 41.92 2,955.44 34.92 -30.75%
EY 4.97 -0.28 0.66 -7.27 2.39 0.03 2.86 44.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.51 0.53 0.51 0.52 0.51 -10.76%

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