[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -20.52%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 189,844 190,832 140,408 101,834 82,900 0 0 -
PBT 13,800 15,440 28,981 30,997 37,574 0 0 -
Tax -2,306 -3,432 -2,657 -2,402 -1,648 0 0 -
NP 11,494 12,008 26,324 28,594 35,926 0 0 -
-
NP to SH 11,452 11,964 26,235 28,500 35,860 0 0 -
-
Tax Rate 16.71% 22.23% 9.17% 7.75% 4.39% - - -
Total Cost 178,350 178,824 114,084 73,240 46,974 0 0 -
-
Net Worth 94,592 97,175 83,788 74,737 58,962 0 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 94,592 97,175 83,788 74,737 58,962 0 0 -
NOSH 126,123 126,202 113,228 106,768 89,337 0 0 -
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.05% 6.29% 18.75% 28.08% 43.34% 0.00% 0.00% -
ROE 12.11% 12.31% 31.31% 38.13% 60.82% 0.00% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 150.52 151.21 124.00 95.38 92.79 0.00 0.00 -
EPS 9.08 9.48 23.17 26.69 40.14 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.77 0.74 0.70 0.66 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 125,272
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 136.97 137.69 101.30 73.47 59.81 0.00 0.00 -
EPS 8.26 8.63 18.93 20.56 25.87 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6825 0.7011 0.6045 0.5392 0.4254 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 - - - -
Price 0.71 0.62 0.69 0.64 0.00 0.00 0.00 -
P/RPS 0.47 0.41 0.56 0.67 0.00 0.00 0.00 -
P/EPS 7.82 6.54 2.98 2.40 0.00 0.00 0.00 -
EY 12.79 15.29 33.58 41.71 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.81 0.93 0.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 23/05/07 27/02/07 23/11/06 25/08/06 - - -
Price 0.68 0.66 0.66 0.69 0.66 0.00 0.00 -
P/RPS 0.45 0.44 0.53 0.72 0.71 0.00 0.00 -
P/EPS 7.49 6.96 2.85 2.58 1.64 0.00 0.00 -
EY 13.35 14.36 35.11 38.69 60.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.86 0.89 0.99 1.00 0.00 0.00 -

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