[TOMEI] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 74.52%
YoY- 112.04%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 69,785 80,932 68,410 70,286 67,060 61,797 47,214 29.60%
PBT 1,301 5,358 5,666 8,835 5,260 4,053 3,040 -43.06%
Tax -1,136 -1,144 -1,085 -2,288 -1,347 -978 -295 144.67%
NP 165 4,214 4,581 6,547 3,913 3,075 2,745 -84.52%
-
NP to SH 419 4,114 4,299 6,342 3,634 2,947 2,735 -71.20%
-
Tax Rate 87.32% 21.35% 19.15% 25.90% 25.61% 24.13% 9.70% -
Total Cost 69,620 76,718 63,829 63,739 63,147 58,722 44,469 34.64%
-
Net Worth 115,542 113,229 109,681 107,170 102,223 96,973 94,527 14.25%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 115,542 113,229 109,681 107,170 102,223 96,973 94,527 14.25%
NOSH 126,969 125,810 126,070 126,083 126,201 125,940 126,036 0.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.24% 5.21% 6.70% 9.31% 5.84% 4.98% 5.81% -
ROE 0.36% 3.63% 3.92% 5.92% 3.55% 3.04% 2.89% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 54.96 64.33 54.26 55.75 53.14 49.07 37.46 28.96%
EPS 0.33 3.27 3.41 5.03 2.88 2.34 2.17 -71.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.87 0.85 0.81 0.77 0.75 13.69%
Adjusted Per Share Value based on latest NOSH - 126,083
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 50.35 58.39 49.36 50.71 48.38 44.59 34.06 29.61%
EPS 0.30 2.97 3.10 4.58 2.62 2.13 1.97 -71.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8336 0.817 0.7914 0.7732 0.7375 0.6997 0.682 14.24%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.38 0.63 0.70 0.75 0.81 0.76 0.71 -
P/RPS 0.69 0.98 1.29 1.35 1.52 1.55 1.90 -48.94%
P/EPS 115.15 19.27 20.53 14.91 28.13 32.48 32.72 130.48%
EY 0.87 5.19 4.87 6.71 3.55 3.08 3.06 -56.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.70 0.80 0.88 1.00 0.99 0.95 -41.82%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 -
Price 0.44 0.47 0.64 0.75 0.75 0.75 0.68 -
P/RPS 0.80 0.73 1.18 1.35 1.41 1.53 1.82 -42.04%
P/EPS 133.33 14.37 18.77 14.91 26.05 32.05 31.34 161.40%
EY 0.75 6.96 5.33 6.71 3.84 3.12 3.19 -61.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.74 0.88 0.93 0.97 0.91 -34.59%

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