[TOMEI] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
15-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -36.55%
YoY- -70.43%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 701,477 700,427 685,691 578,703 583,157 578,818 577,947 13.74%
PBT -3,736 -1,564 86 14,794 21,669 30,060 41,409 -
Tax -987 -2,495 -1,723 -5,373 -6,942 -9,113 -12,390 -81.40%
NP -4,723 -4,059 -1,637 9,421 14,727 20,947 29,019 -
-
NP to SH -4,405 -4,119 -1,938 9,037 14,242 20,409 28,036 -
-
Tax Rate - - 2,003.49% 36.32% 32.04% 30.32% 29.92% -
Total Cost 706,200 704,486 687,328 569,282 568,430 557,871 548,928 18.23%
-
Net Worth 187,110 187,110 185,724 195,425 192,653 192,653 189,882 -0.97%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 187,110 187,110 185,724 195,425 192,653 192,653 189,882 -0.97%
NOSH 138,600 138,600 138,600 138,600 138,600 138,600 138,600 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.67% -0.58% -0.24% 1.63% 2.53% 3.62% 5.02% -
ROE -2.35% -2.20% -1.04% 4.62% 7.39% 10.59% 14.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 506.12 505.36 494.73 417.53 420.75 417.62 416.99 13.74%
EPS -3.18 -2.97 -1.40 6.52 10.28 14.73 20.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.35 1.34 1.41 1.39 1.39 1.37 -0.97%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 506.12 505.36 494.73 417.53 420.75 417.62 416.99 13.74%
EPS -3.18 -2.97 -1.40 6.52 10.28 14.73 20.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.35 1.34 1.41 1.39 1.39 1.37 -0.97%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.69 0.68 0.71 0.75 0.70 0.78 0.77 -
P/RPS 0.14 0.13 0.14 0.18 0.17 0.19 0.18 -15.38%
P/EPS -21.71 -22.88 -50.78 11.50 6.81 5.30 3.81 -
EY -4.61 -4.37 -1.97 8.69 14.68 18.88 26.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.53 0.50 0.56 0.56 -6.02%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 21/11/13 21/08/13 15/05/13 26/02/13 14/11/12 14/08/12 -
Price 0.65 0.695 0.71 0.715 0.725 0.71 0.78 -
P/RPS 0.13 0.14 0.14 0.17 0.17 0.17 0.19 -22.29%
P/EPS -20.45 -23.39 -50.78 10.97 7.06 4.82 3.86 -
EY -4.89 -4.28 -1.97 9.12 14.17 20.74 25.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.53 0.51 0.52 0.51 0.57 -10.79%

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