[TMCLIFE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -22.84%
YoY- -51.92%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 43,980 40,712 39,019 34,180 33,340 32,700 31,417 25.16%
PBT -10,028 -11,380 4,048 5,826 7,840 10,248 12,987 -
Tax -64 64 -675 -998 -1,484 -2,588 -3,740 -93.37%
NP -10,092 -11,316 3,373 4,828 6,356 7,660 9,247 -
-
NP to SH -9,686 -11,012 3,575 4,989 6,466 8,076 9,339 -
-
Tax Rate - - 16.67% 17.13% 18.93% 25.25% 28.80% -
Total Cost 54,072 52,028 35,646 29,352 26,984 25,040 22,170 81.28%
-
Net Worth 106,546 108,803 38,792 77,602 78,515 0 70,557 31.65%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 7,181 614 - - - 1,300 -
Div Payout % - 0.00% 17.18% - - - 13.93% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 106,546 108,803 38,792 77,602 78,515 0 70,557 31.65%
NOSH 597,901 598,478 204,708 185,297 184,742 185,229 173,445 128.37%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -22.95% -27.80% 8.64% 14.13% 19.06% 23.43% 29.43% -
ROE -9.09% -10.12% 9.22% 6.43% 8.24% 0.00% 13.24% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.36 6.80 19.06 18.45 18.05 17.65 18.11 -45.16%
EPS -1.62 -1.84 0.69 2.69 3.50 1.56 5.39 -
DPS 0.00 1.20 0.30 0.00 0.00 0.00 0.75 -
NAPS 0.1782 0.1818 0.1895 0.4188 0.425 0.00 0.4068 -42.34%
Adjusted Per Share Value based on latest NOSH - 182,142
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.52 2.34 2.24 1.96 1.91 1.88 1.80 25.17%
EPS -0.56 -0.63 0.21 0.29 0.37 0.46 0.54 -
DPS 0.00 0.41 0.04 0.00 0.00 0.00 0.07 -
NAPS 0.0612 0.0625 0.0223 0.0446 0.0451 0.00 0.0405 31.71%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.44 0.38 0.41 1.50 1.57 1.65 1.13 -
P/RPS 5.98 5.59 2.15 8.13 8.70 9.35 6.24 -2.79%
P/EPS -27.16 -20.65 23.48 55.71 44.86 37.84 20.99 -
EY -3.68 -4.84 4.26 1.80 2.23 2.64 4.76 -
DY 0.00 3.16 0.73 0.00 0.00 0.00 0.66 -
P/NAPS 2.47 2.09 2.16 3.58 3.69 0.00 2.78 -7.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 03/03/08 -
Price 0.41 0.44 0.41 0.43 1.57 2.00 1.33 -
P/RPS 5.57 6.47 2.15 2.33 8.70 11.33 7.34 -16.81%
P/EPS -25.31 -23.91 23.48 15.97 44.86 45.87 24.70 -
EY -3.95 -4.18 4.26 6.26 2.23 2.18 4.05 -
DY 0.00 2.73 0.73 0.00 0.00 0.00 0.56 -
P/NAPS 2.30 2.42 2.16 1.03 3.69 0.00 3.27 -20.92%

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