[TMCLIFE] QoQ Annualized Quarter Result on 31-Mar-2010

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010
Profit Trend
QoQ- -25.25%
YoY- 3.52%
View:
Show?
Annualized Quarter Result
31/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 0 53,298 0 49,472 48,531 45,657 43,980 -
PBT 0 -10,576 0 -10,380 -8,733 -9,320 -10,028 -
Tax 0 -288 0 -244 22 -80 -64 -
NP 0 -10,864 0 -10,624 -8,711 -9,400 -10,092 -
-
NP to SH 0 -10,680 0 -10,624 -8,482 -9,002 -9,686 -
-
Tax Rate - - - - - - - -
Total Cost 0 64,162 0 60,096 57,242 55,057 54,072 -
-
Net Worth 0 97,260 105,004 102,966 103,528 105,379 106,546 -
Dividend
31/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - 3,609 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 0 97,260 105,004 102,966 103,528 105,379 106,546 -
NOSH 600,000 600,000 617,674 617,674 601,560 602,857 597,901 0.30%
Ratio Analysis
31/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.00% -20.38% 0.00% -21.47% -17.95% -20.59% -22.95% -
ROE 0.00% -10.98% 0.00% -10.32% -8.19% -8.54% -9.09% -
Per Share
31/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.00 8.88 0.00 8.01 8.07 7.57 7.36 -
EPS 0.00 -1.78 0.00 -1.72 -1.41 -1.49 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.60 0.00 0.00 -
NAPS 0.00 0.1621 0.17 0.1667 0.1721 0.1748 0.1782 -
Adjusted Per Share Value based on latest NOSH - 617,674
31/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.00 3.06 0.00 2.84 2.79 2.62 2.52 -
EPS 0.00 -0.61 0.00 -0.61 -0.49 -0.52 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.21 0.00 0.00 -
NAPS 0.00 0.0558 0.0603 0.0591 0.0594 0.0605 0.0612 -
Price Multiplier on Financial Quarter End Date
31/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.42 0.34 0.32 0.35 0.35 0.41 0.44 -
P/RPS 0.00 3.83 0.00 0.00 4.34 5.41 5.98 -
P/EPS 0.00 -19.10 0.00 0.00 -24.82 -27.46 -27.16 -
EY 0.00 -5.24 0.00 0.00 -4.03 -3.64 -3.68 -
DY 0.00 0.00 0.00 0.00 1.71 0.00 0.00 -
P/NAPS 0.00 2.10 1.88 0.00 2.03 2.35 2.47 -
Price Multiplier on Announcement Date
31/08/10 30/06/10 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date - 25/08/10 - 26/05/10 24/02/10 25/11/09 27/08/09 -
Price 0.00 0.46 0.00 0.32 0.34 0.37 0.41 -
P/RPS 0.00 5.18 0.00 0.00 4.21 4.89 5.57 -
P/EPS 0.00 -25.84 0.00 0.00 -24.11 -24.78 -25.31 -
EY 0.00 -3.87 0.00 0.00 -4.15 -4.04 -3.95 -
DY 0.00 0.00 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.00 2.84 0.00 0.00 1.98 2.12 2.30 -

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