[TMCLIFE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -408.03%
YoY- -236.35%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 48,531 45,657 43,980 40,712 39,019 34,180 33,340 28.35%
PBT -8,733 -9,320 -10,028 -11,380 4,048 5,826 7,840 -
Tax 22 -80 -64 64 -675 -998 -1,484 -
NP -8,711 -9,400 -10,092 -11,316 3,373 4,828 6,356 -
-
NP to SH -8,482 -9,002 -9,686 -11,012 3,575 4,989 6,466 -
-
Tax Rate - - - - 16.67% 17.13% 18.93% -
Total Cost 57,242 55,057 54,072 52,028 35,646 29,352 26,984 64.87%
-
Net Worth 103,528 105,379 106,546 108,803 38,792 77,602 78,515 20.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,609 - - 7,181 614 - - -
Div Payout % 0.00% - - 0.00% 17.18% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 103,528 105,379 106,546 108,803 38,792 77,602 78,515 20.18%
NOSH 601,560 602,857 597,901 598,478 204,708 185,297 184,742 119.21%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -17.95% -20.59% -22.95% -27.80% 8.64% 14.13% 19.06% -
ROE -8.19% -8.54% -9.09% -10.12% 9.22% 6.43% 8.24% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.07 7.57 7.36 6.80 19.06 18.45 18.05 -41.44%
EPS -1.41 -1.49 -1.62 -1.84 0.69 2.69 3.50 -
DPS 0.60 0.00 0.00 1.20 0.30 0.00 0.00 -
NAPS 0.1721 0.1748 0.1782 0.1818 0.1895 0.4188 0.425 -45.17%
Adjusted Per Share Value based on latest NOSH - 598,478
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.79 2.62 2.52 2.34 2.24 1.96 1.91 28.65%
EPS -0.49 -0.52 -0.56 -0.63 0.21 0.29 0.37 -
DPS 0.21 0.00 0.00 0.41 0.04 0.00 0.00 -
NAPS 0.0594 0.0605 0.0612 0.0625 0.0223 0.0446 0.0451 20.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.41 0.44 0.38 0.41 1.50 1.57 -
P/RPS 4.34 5.41 5.98 5.59 2.15 8.13 8.70 -37.02%
P/EPS -24.82 -27.46 -27.16 -20.65 23.48 55.71 44.86 -
EY -4.03 -3.64 -3.68 -4.84 4.26 1.80 2.23 -
DY 1.71 0.00 0.00 3.16 0.73 0.00 0.00 -
P/NAPS 2.03 2.35 2.47 2.09 2.16 3.58 3.69 -32.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.34 0.37 0.41 0.44 0.41 0.43 1.57 -
P/RPS 4.21 4.89 5.57 6.47 2.15 2.33 8.70 -38.28%
P/EPS -24.11 -24.78 -25.31 -23.91 23.48 15.97 44.86 -
EY -4.15 -4.04 -3.95 -4.18 4.26 6.26 2.23 -
DY 1.76 0.00 0.00 2.73 0.73 0.00 0.00 -
P/NAPS 1.98 2.12 2.30 2.42 2.16 1.03 3.69 -33.89%

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