[TOMEI] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -402.62%
YoY- -287.23%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 107,143 91,783 126,368 256,854 149,866 117,747 79,047 5.19%
PBT 203 -7,507 1,210 -9,215 5,493 9,166 6,033 -43.15%
Tax 204 2,154 -460 2,077 -1,573 -2,440 -1,705 -
NP 407 -5,353 750 -7,138 3,920 6,726 4,328 -32.54%
-
NP to SH 485 -5,335 620 -7,154 3,821 6,350 4,182 -30.14%
-
Tax Rate -100.49% - 38.02% - 28.64% 26.62% 28.26% -
Total Cost 106,736 97,136 125,618 263,992 145,946 111,021 74,719 6.11%
-
Net Worth 188,496 184,338 189,882 185,724 189,882 159,443 139,861 5.09%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 188,496 184,338 189,882 185,724 189,882 159,443 139,861 5.09%
NOSH 138,600 138,600 138,600 138,600 138,600 138,646 138,476 0.01%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.38% -5.83% 0.59% -2.78% 2.62% 5.71% 5.48% -
ROE 0.26% -2.89% 0.33% -3.85% 2.01% 3.98% 2.99% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 77.30 66.22 91.17 185.32 108.13 84.93 57.08 5.17%
EPS 0.35 -3.85 0.45 -5.16 2.76 4.58 3.02 -30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.37 1.34 1.37 1.15 1.01 5.07%
Adjusted Per Share Value based on latest NOSH - 138,600
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 77.30 66.22 91.17 185.32 108.13 84.95 57.03 5.19%
EPS 0.35 -3.85 0.45 -5.16 2.76 4.58 3.02 -30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.33 1.37 1.34 1.37 1.1504 1.0091 5.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.46 0.56 0.60 0.71 0.77 0.69 0.52 -
P/RPS 0.60 0.85 0.66 0.38 0.71 0.81 0.91 -6.70%
P/EPS 131.46 -14.55 134.13 -13.76 27.93 15.07 17.22 40.27%
EY 0.76 -6.87 0.75 -7.27 3.58 6.64 5.81 -28.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.44 0.53 0.56 0.60 0.51 -6.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 15/08/16 20/08/15 21/08/14 21/08/13 14/08/12 25/08/11 26/08/10 -
Price 0.455 0.455 0.675 0.71 0.78 0.67 0.59 -
P/RPS 0.59 0.69 0.74 0.38 0.72 0.79 1.03 -8.86%
P/EPS 130.03 -11.82 150.90 -13.76 28.29 14.63 19.54 37.10%
EY 0.77 -8.46 0.66 -7.27 3.53 6.84 5.12 -27.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.49 0.53 0.57 0.58 0.58 -8.96%

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