[TOMEI] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[TOMEI] TOMEI CONSOLIDATED BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 108.9%
YoY- -77.4%
Quarter Report
Latest QR
Upcoming QR
TOMEI's Result
TOMEI's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 114,033 118,060 130,642 150,886 136,150 135,279 95,865 2.93%
PBT 1,586 -5,168 1,451 1,742 3,392 14,741 6,804 -21.53%
Tax -1,139 607 -737 -1,203 -431 -3,708 -1,500 -4.48%
NP 447 -4,561 714 539 2,961 11,033 5,304 -33.76%
-
NP to SH 578 -4,573 649 637 2,818 10,445 5,155 -30.53%
-
Tax Rate 71.82% - 50.79% 69.06% 12.71% 25.15% 22.05% -
Total Cost 113,586 122,621 129,928 150,347 133,189 124,246 90,561 3.84%
-
Net Worth 189,882 181,565 191,267 187,110 192,653 170,389 146,889 4.36%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 189,882 181,565 191,267 187,110 192,653 170,389 146,889 4.36%
NOSH 138,600 138,600 138,600 138,600 138,600 138,527 138,575 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.39% -3.86% 0.55% 0.36% 2.17% 8.16% 5.53% -
ROE 0.30% -2.52% 0.34% 0.34% 1.46% 6.13% 3.51% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.27 85.18 94.26 108.86 98.23 97.65 69.18 2.92%
EPS 0.42 -3.30 0.47 0.46 2.03 7.54 3.72 -30.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.38 1.35 1.39 1.23 1.06 4.36%
Adjusted Per Share Value based on latest NOSH - 138,600
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.27 85.18 94.26 108.86 98.23 97.60 69.17 2.93%
EPS 0.42 -3.30 0.47 0.46 2.03 7.54 3.72 -30.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.38 1.35 1.39 1.2294 1.0598 4.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.54 0.635 0.68 0.78 0.58 0.63 -
P/RPS 0.61 0.63 0.67 0.62 0.79 0.59 0.91 -6.44%
P/EPS 119.90 -16.37 135.61 147.96 38.36 7.69 16.94 38.52%
EY 0.83 -6.11 0.74 0.68 2.61 13.00 5.90 -27.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.46 0.50 0.56 0.47 0.59 -7.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 19/11/15 25/11/14 21/11/13 14/11/12 23/11/11 25/11/10 -
Price 0.40 0.48 0.59 0.695 0.71 0.63 0.71 -
P/RPS 0.49 0.56 0.63 0.64 0.72 0.65 1.03 -11.63%
P/EPS 95.92 -14.55 126.00 151.22 34.92 8.36 19.09 30.84%
EY 1.04 -6.87 0.79 0.66 2.86 11.97 5.24 -23.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.43 0.51 0.51 0.51 0.67 -13.01%

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