[TMCLIFE] QoQ Annualized Quarter Result on 31-May-2012 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 27.1%
YoY- 81.61%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 68,869 67,838 65,608 59,206 57,154 52,492 54,860 16.38%
PBT 1,670 1,950 592 -3,494 -8,769 -8,730 -9,336 -
Tax 1 36 -136 -494 -37 82 0 -
NP 1,672 1,986 456 -3,988 -8,806 -8,648 -9,336 -
-
NP to SH 13,544 14,648 11,148 -6,420 -8,806 -10,742 -9,336 -
-
Tax Rate -0.06% -1.85% 22.97% - - - - -
Total Cost 67,197 65,852 65,152 63,194 65,961 61,140 64,196 3.09%
-
Net Worth 127,974 126,004 110,013 103,452 121,839 60,740 65,830 55.82%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 127,974 126,004 110,013 103,452 121,839 60,740 65,830 55.82%
NOSH 799,842 787,526 733,421 689,680 641,262 607,400 598,461 21.35%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 2.43% 2.93% 0.70% -6.74% -15.41% -16.47% -17.02% -
ROE 10.58% 11.63% 10.13% -6.21% -7.23% -17.69% -14.18% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 8.61 8.61 8.95 8.58 8.91 8.64 9.17 -4.11%
EPS 1.69 1.86 1.52 -0.93 -1.37 -1.78 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.19 0.10 0.11 28.40%
Adjusted Per Share Value based on latest NOSH - 610,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 3.95 3.89 3.77 3.40 3.28 3.01 3.15 16.30%
EPS 0.78 0.84 0.64 -0.37 -0.51 -0.62 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0723 0.0632 0.0594 0.0699 0.0349 0.0378 55.84%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.345 0.31 0.31 0.30 0.35 0.32 0.41 -
P/RPS 4.01 3.60 3.47 3.49 3.93 3.70 4.47 -6.99%
P/EPS 20.37 16.67 20.39 -32.23 -25.49 -18.09 -26.28 -
EY 4.91 6.00 4.90 -3.10 -3.92 -5.53 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.94 2.07 2.00 1.84 3.20 3.73 -30.54%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 22/04/13 21/01/13 15/10/12 20/07/12 16/04/12 16/01/12 14/10/11 -
Price 0.365 0.40 0.34 0.34 0.31 0.31 0.34 -
P/RPS 4.24 4.64 3.80 3.96 3.48 3.59 3.71 9.31%
P/EPS 21.56 21.51 22.37 -36.53 -22.57 -17.53 -21.79 -
EY 4.64 4.65 4.47 -2.74 -4.43 -5.70 -4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.50 2.27 2.27 1.63 3.10 3.09 -18.35%

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