[TMCLIFE] QoQ Annualized Quarter Result on 29-Feb-2012 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
16-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- 18.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 67,838 65,608 59,206 57,154 52,492 54,860 80,448 -10.71%
PBT 1,950 592 -3,494 -8,769 -8,730 -9,336 -35,089 -
Tax 36 -136 -494 -37 82 0 58 -27.17%
NP 1,986 456 -3,988 -8,806 -8,648 -9,336 -35,031 -
-
NP to SH 14,648 11,148 -6,420 -8,806 -10,742 -9,336 -34,917 -
-
Tax Rate -1.85% 22.97% - - - - - -
Total Cost 65,852 65,152 63,194 65,961 61,140 64,196 115,479 -31.16%
-
Net Worth 126,004 110,013 103,452 121,839 60,740 65,830 66,221 53.37%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 126,004 110,013 103,452 121,839 60,740 65,830 66,221 53.37%
NOSH 787,526 733,421 689,680 641,262 607,400 598,461 602,017 19.55%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 2.93% 0.70% -6.74% -15.41% -16.47% -17.02% -43.54% -
ROE 11.63% 10.13% -6.21% -7.23% -17.69% -14.18% -52.73% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 8.61 8.95 8.58 8.91 8.64 9.17 13.36 -25.33%
EPS 1.86 1.52 -0.93 -1.37 -1.78 -1.56 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.19 0.10 0.11 0.11 28.28%
Adjusted Per Share Value based on latest NOSH - 649,473
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 3.89 3.77 3.40 3.28 3.01 3.15 4.62 -10.80%
EPS 0.84 0.64 -0.37 -0.51 -0.62 -0.54 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0632 0.0594 0.0699 0.0349 0.0378 0.038 53.36%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.31 0.31 0.30 0.35 0.32 0.41 0.47 -
P/RPS 3.60 3.47 3.49 3.93 3.70 4.47 3.52 1.50%
P/EPS 16.67 20.39 -32.23 -25.49 -18.09 -26.28 -8.10 -
EY 6.00 4.90 -3.10 -3.92 -5.53 -3.80 -12.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.07 2.00 1.84 3.20 3.73 4.27 -40.81%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 21/01/13 15/10/12 20/07/12 16/04/12 16/01/12 14/10/11 18/07/11 -
Price 0.40 0.34 0.34 0.31 0.31 0.34 0.43 -
P/RPS 4.64 3.80 3.96 3.48 3.59 3.71 3.22 27.49%
P/EPS 21.51 22.37 -36.53 -22.57 -17.53 -21.79 -7.41 -
EY 4.65 4.47 -2.74 -4.43 -5.70 -4.59 -13.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.27 2.27 1.63 3.10 3.09 3.91 -25.72%

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