[TOMEI] YoY Cumulative 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- -302.62%
YoY- -142.05%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 230,378 261,407 283,742 408,085 305,551 232,991 166,711 5.53%
PBT 4,955 1,502 7,428 -5,632 15,951 20,247 15,621 -17.40%
Tax -1,238 -1,217 -2,285 902 -4,317 -5,167 -4,111 -18.11%
NP 3,717 285 5,143 -4,730 11,634 15,080 11,510 -17.15%
-
NP to SH 3,883 126 4,717 -4,790 11,390 14,552 11,269 -16.25%
-
Tax Rate 24.98% 81.03% 30.76% - 27.06% 25.52% 26.32% -
Total Cost 226,661 261,122 278,599 412,815 293,917 217,911 155,201 6.50%
-
Net Worth 188,496 184,338 189,882 185,724 189,882 159,379 136,307 5.54%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 188,496 184,338 189,882 185,724 189,882 159,379 136,307 5.54%
NOSH 138,600 138,600 138,600 138,600 138,600 138,590 134,958 0.44%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.61% 0.11% 1.81% -1.16% 3.81% 6.47% 6.90% -
ROE 2.06% 0.07% 2.48% -2.58% 6.00% 9.13% 8.27% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 166.22 188.61 204.72 294.43 220.46 168.11 123.53 5.06%
EPS 2.80 0.09 3.40 -3.46 8.22 10.50 8.35 -16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.37 1.34 1.37 1.15 1.01 5.07%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 166.22 188.61 204.72 294.43 220.46 168.10 120.28 5.53%
EPS 2.80 0.09 3.40 -3.46 8.22 10.50 8.13 -16.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.37 1.34 1.37 1.1499 0.9835 5.54%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.46 0.56 0.60 0.71 0.77 0.69 0.52 -
P/RPS 0.28 0.30 0.29 0.24 0.35 0.41 0.42 -6.52%
P/EPS 16.42 616.00 17.63 -20.54 9.37 6.57 6.23 17.51%
EY 6.09 0.16 5.67 -4.87 10.67 15.22 16.06 -14.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.44 0.53 0.56 0.60 0.51 -6.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/08/16 20/08/15 21/08/14 21/08/13 14/08/12 25/08/11 26/08/10 -
Price 0.455 0.455 0.675 0.71 0.78 0.67 0.59 -
P/RPS 0.27 0.24 0.33 0.24 0.35 0.40 0.48 -9.13%
P/EPS 16.24 500.50 19.83 -20.54 9.49 6.38 7.07 14.85%
EY 6.16 0.20 5.04 -4.87 10.54 15.67 14.15 -12.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.49 0.53 0.57 0.58 0.58 -8.96%

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