[TOMEI] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 41.9%
YoY- -53.09%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 219,628 138,696 70,286 223,832 156,719 94,922 47,708 175.96%
PBT 19,859 14,500 8,835 16,213 10,953 6,900 3,860 197.13%
Tax -4,517 -3,373 -2,288 -3,478 -2,131 -1,153 -858 201.71%
NP 15,342 11,127 6,547 12,735 8,822 5,747 3,002 195.81%
-
NP to SH 14,755 10,640 6,342 12,307 8,673 5,726 2,991 188.94%
-
Tax Rate 22.75% 23.26% 25.90% 21.45% 19.46% 16.71% 22.23% -
Total Cost 204,286 127,569 63,739 211,097 147,897 89,175 44,706 174.60%
-
Net Worth 113,403 109,677 107,170 102,144 97,067 94,592 97,175 10.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 113,403 109,677 107,170 102,144 97,067 94,592 97,175 10.81%
NOSH 126,003 126,066 126,083 126,104 126,061 126,123 126,202 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.99% 8.02% 9.31% 5.69% 5.63% 6.05% 6.29% -
ROE 13.01% 9.70% 5.92% 12.05% 8.94% 6.05% 3.08% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 174.30 110.02 55.75 177.50 124.32 75.26 37.80 176.26%
EPS 11.71 8.44 5.03 9.77 6.88 4.54 2.37 189.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.85 0.81 0.77 0.75 0.77 10.92%
Adjusted Per Share Value based on latest NOSH - 126,201
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 158.46 100.07 50.71 161.49 113.07 68.49 34.42 175.97%
EPS 10.65 7.68 4.58 8.88 6.26 4.13 2.16 188.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8182 0.7913 0.7732 0.737 0.7003 0.6825 0.7011 10.81%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.63 0.70 0.75 0.81 0.76 0.71 0.62 -
P/RPS 0.36 0.64 1.35 0.46 0.61 0.94 1.64 -63.51%
P/EPS 5.38 8.29 14.91 8.30 11.05 15.64 26.16 -65.05%
EY 18.59 12.06 6.71 12.05 9.05 6.39 3.82 186.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.88 1.00 0.99 0.95 0.81 -9.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 -
Price 0.47 0.64 0.75 0.75 0.75 0.68 0.66 -
P/RPS 0.27 0.58 1.35 0.42 0.60 0.90 1.75 -71.13%
P/EPS 4.01 7.58 14.91 7.68 10.90 14.98 27.85 -72.43%
EY 24.91 13.19 6.71 13.01 9.17 6.68 3.59 262.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.74 0.88 0.93 0.97 0.91 0.86 -28.42%

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