[TOMEI] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
14-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -16.84%
YoY- -43.16%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 816,170 604,924 583,157 588,934 611,102 622,740 505,387 37.68%
PBT -11,264 14,332 21,669 25,790 31,902 41,832 45,705 -
Tax 1,804 -4,700 -6,942 -6,330 -8,634 -10,976 -13,240 -
NP -9,460 9,632 14,727 19,460 23,268 30,856 32,465 -
-
NP to SH -9,580 9,456 14,242 18,944 22,780 30,276 31,198 -
-
Tax Rate - 32.79% 32.04% 24.54% 27.06% 26.24% 28.97% -
Total Cost 825,630 595,292 568,430 569,474 587,834 591,884 472,922 45.03%
-
Net Worth 185,724 195,425 192,653 192,653 189,882 191,304 177,403 3.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 185,724 195,425 192,653 192,653 189,882 191,304 177,403 3.10%
NOSH 138,600 138,600 138,600 138,600 138,600 138,626 138,596 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.16% 1.59% 2.53% 3.30% 3.81% 4.95% 6.42% -
ROE -5.16% 4.84% 7.39% 9.83% 12.00% 15.83% 17.59% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 588.87 436.45 420.75 424.92 440.91 449.22 364.65 37.68%
EPS -6.92 6.84 10.28 13.67 16.44 21.84 22.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.39 1.39 1.37 1.38 1.28 3.10%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 588.87 436.45 420.75 424.92 440.91 449.31 364.64 37.68%
EPS -6.92 6.84 10.28 13.67 16.44 21.84 22.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.39 1.39 1.37 1.3803 1.28 3.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.71 0.75 0.70 0.78 0.77 0.82 0.75 -
P/RPS 0.12 0.17 0.17 0.18 0.17 0.18 0.21 -31.16%
P/EPS -10.27 10.99 6.81 5.71 4.68 3.75 3.33 -
EY -9.74 9.10 14.68 17.52 21.35 26.63 30.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.50 0.56 0.56 0.59 0.59 -6.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 15/05/13 26/02/13 14/11/12 14/08/12 15/05/12 23/02/12 -
Price 0.71 0.715 0.725 0.71 0.78 0.80 0.89 -
P/RPS 0.12 0.16 0.17 0.17 0.18 0.18 0.24 -37.03%
P/EPS -10.27 10.48 7.06 5.19 4.75 3.66 3.95 -
EY -9.74 9.54 14.17 19.25 21.07 27.30 25.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.52 0.51 0.57 0.58 0.70 -16.94%

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