[TOMEI] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -26.25%
YoY- -73.02%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 256,854 151,231 141,456 136,150 149,866 155,685 137,117 52.01%
PBT -9,215 3,583 2,326 3,392 5,493 10,458 10,717 -
Tax 2,077 -1,175 -2,194 -431 -1,573 -2,744 -4,365 -
NP -7,138 2,408 132 2,961 3,920 7,714 6,352 -
-
NP to SH -7,154 2,364 34 2,818 3,821 7,569 6,201 -
-
Tax Rate - 32.79% 94.33% 12.71% 28.64% 26.24% 40.73% -
Total Cost 263,992 148,823 141,324 133,189 145,946 147,971 130,765 59.80%
-
Net Worth 185,724 195,425 192,653 192,653 189,882 191,304 177,567 3.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 185,724 195,425 192,653 192,653 189,882 191,304 177,567 3.04%
NOSH 138,600 138,600 138,600 138,600 138,600 138,626 138,724 -0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -2.78% 1.59% 0.09% 2.17% 2.62% 4.95% 4.63% -
ROE -3.85% 1.21% 0.02% 1.46% 2.01% 3.96% 3.49% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 185.32 109.11 102.06 98.23 108.13 112.31 98.84 52.11%
EPS -5.16 1.71 0.02 2.03 2.76 5.46 4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.39 1.39 1.37 1.38 1.28 3.10%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 185.32 109.11 102.06 98.23 108.13 112.33 98.93 52.01%
EPS -5.16 1.71 0.02 2.03 2.76 5.46 4.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.39 1.39 1.37 1.3803 1.2812 3.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.71 0.75 0.70 0.78 0.77 0.82 0.75 -
P/RPS 0.38 0.69 0.69 0.79 0.71 0.73 0.76 -37.03%
P/EPS -13.76 43.97 2,853.53 38.36 27.93 15.02 16.78 -
EY -7.27 2.27 0.04 2.61 3.58 6.66 5.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.50 0.56 0.56 0.59 0.59 -6.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 15/05/13 26/02/13 14/11/12 14/08/12 15/05/12 23/02/12 -
Price 0.71 0.715 0.725 0.71 0.78 0.80 0.89 -
P/RPS 0.38 0.66 0.71 0.72 0.72 0.71 0.90 -43.74%
P/EPS -13.76 41.92 2,955.44 34.92 28.29 14.65 19.91 -
EY -7.27 2.39 0.03 2.86 3.53 6.83 5.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.52 0.51 0.57 0.58 0.70 -16.94%

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