[TOMEI] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -139.56%
YoY- -841.18%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 127,798 119,530 150,415 142,506 141,456 137,117 93,710 5.30%
PBT 1,512 5,733 -3,366 154 2,326 10,717 8,021 -24.25%
Tax -1,410 -2,997 -784 -686 -2,194 -4,365 -2,818 -10.89%
NP 102 2,736 -4,150 -532 132 6,352 5,203 -48.04%
-
NP to SH 226 2,725 -4,242 -252 34 6,201 4,957 -40.20%
-
Tax Rate 93.25% 52.28% - 445.45% 94.33% 40.73% 35.13% -
Total Cost 127,696 116,794 154,565 143,038 141,324 130,765 88,507 6.29%
-
Net Worth 189,882 185,724 184,338 187,110 192,653 177,567 152,397 3.72%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 189,882 185,724 184,338 187,110 192,653 177,567 152,397 3.72%
NOSH 138,600 138,600 138,600 138,600 138,600 138,724 138,543 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.08% 2.29% -2.76% -0.37% 0.09% 4.63% 5.55% -
ROE 0.12% 1.47% -2.30% -0.13% 0.02% 3.49% 3.25% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 92.21 86.24 108.52 102.82 102.06 98.84 67.64 5.29%
EPS 0.16 1.97 -3.06 -0.18 0.02 4.47 3.58 -40.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.33 1.35 1.39 1.28 1.10 3.72%
Adjusted Per Share Value based on latest NOSH - 138,600
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 92.21 86.24 108.52 102.82 102.06 98.93 67.61 5.30%
EPS 0.16 1.97 -3.06 -0.18 0.02 4.47 3.58 -40.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.34 1.33 1.35 1.39 1.2812 1.0996 3.72%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.53 0.58 0.69 0.70 0.75 0.71 -
P/RPS 0.43 0.61 0.53 0.67 0.69 0.76 1.05 -13.81%
P/EPS 245.31 26.96 -18.95 -379.50 2,853.53 16.78 19.84 52.00%
EY 0.41 3.71 -5.28 -0.26 0.04 5.96 5.04 -34.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.44 0.51 0.50 0.59 0.65 -12.57%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 24/02/16 16/02/15 25/02/14 26/02/13 23/02/12 24/02/11 -
Price 0.435 0.455 0.565 0.65 0.725 0.89 0.63 -
P/RPS 0.47 0.53 0.52 0.63 0.71 0.90 0.93 -10.74%
P/EPS 266.77 23.14 -18.46 -357.50 2,955.44 19.91 17.61 57.23%
EY 0.37 4.32 -5.42 -0.28 0.03 5.02 5.68 -36.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.42 0.48 0.52 0.70 0.57 -9.16%

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