[TOMEI] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.75%
YoY- -14.46%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 68,410 70,286 67,060 61,797 47,214 47,708 64,031 4.51%
PBT 5,666 8,835 5,260 4,053 3,040 3,860 5,732 -0.76%
Tax -1,085 -2,288 -1,347 -978 -295 -858 -854 17.32%
NP 4,581 6,547 3,913 3,075 2,745 3,002 4,878 -4.10%
-
NP to SH 4,299 6,342 3,634 2,947 2,735 2,991 4,860 -7.85%
-
Tax Rate 19.15% 25.90% 25.61% 24.13% 9.70% 22.23% 14.90% -
Total Cost 63,829 63,739 63,147 58,722 44,469 44,706 59,153 5.20%
-
Net Worth 109,681 107,170 102,223 96,973 94,527 97,175 93,170 11.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 109,681 107,170 102,223 96,973 94,527 97,175 93,170 11.50%
NOSH 126,070 126,083 126,201 125,940 126,036 126,202 125,906 0.08%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.70% 9.31% 5.84% 4.98% 5.81% 6.29% 7.62% -
ROE 3.92% 5.92% 3.55% 3.04% 2.89% 3.08% 5.22% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 54.26 55.75 53.14 49.07 37.46 37.80 50.86 4.41%
EPS 3.41 5.03 2.88 2.34 2.17 2.37 3.86 -7.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.81 0.77 0.75 0.77 0.74 11.40%
Adjusted Per Share Value based on latest NOSH - 125,940
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.36 50.71 48.38 44.59 34.06 34.42 46.20 4.51%
EPS 3.10 4.58 2.62 2.13 1.97 2.16 3.51 -7.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7914 0.7732 0.7375 0.6997 0.682 0.7011 0.6722 11.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.70 0.75 0.81 0.76 0.71 0.62 0.69 -
P/RPS 1.29 1.35 1.52 1.55 1.90 1.64 1.36 -3.46%
P/EPS 20.53 14.91 28.13 32.48 32.72 26.16 17.88 9.66%
EY 4.87 6.71 3.55 3.08 3.06 3.82 5.59 -8.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.88 1.00 0.99 0.95 0.81 0.93 -9.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 21/08/08 27/05/08 26/02/08 21/11/07 29/08/07 23/05/07 27/02/07 -
Price 0.64 0.75 0.75 0.75 0.68 0.66 0.66 -
P/RPS 1.18 1.35 1.41 1.53 1.82 1.75 1.30 -6.25%
P/EPS 18.77 14.91 26.05 32.05 31.34 27.85 17.10 6.41%
EY 5.33 6.71 3.84 3.12 3.19 3.59 5.85 -6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.88 0.93 0.97 0.91 0.86 0.89 -11.58%

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