[TRANMIL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -23.02%
YoY- -185.2%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 544,921 607,882 616,044 731,289 683,580 618,376 628,748 -9.09%
PBT -200,442 -129,152 -126,716 -62,119 -51,712 -46,952 -32,920 233.07%
Tax 1,356 216 -696 -1,649 -122 -194 -1,020 -
NP -199,086 -128,936 -127,412 -63,768 -51,834 -47,146 -33,940 224.90%
-
NP to SH -199,086 -128,936 -127,412 -63,768 -51,834 -47,146 -33,940 224.90%
-
Tax Rate - - - - - - - -
Total Cost 744,007 736,818 743,456 795,057 735,414 665,522 662,688 8.01%
-
Net Worth 641,326 659,376 692,206 610,724 938,494 936,161 935,480 -22.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 641,326 659,376 692,206 610,724 938,494 936,161 935,480 -22.23%
NOSH 269,464 269,133 268,297 240,442 234,623 234,040 233,870 9.89%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -36.53% -21.21% -20.68% -8.72% -7.58% -7.62% -5.40% -
ROE -31.04% -19.55% -18.41% -10.44% -5.52% -5.04% -3.63% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 202.22 225.87 229.61 304.14 291.35 264.22 268.84 -17.27%
EPS -73.88 -47.90 -47.48 -26.52 -22.09 -20.14 -14.52 195.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.45 2.58 2.54 4.00 4.00 4.00 -29.23%
Adjusted Per Share Value based on latest NOSH - 247,435
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 201.79 225.11 228.13 270.80 253.14 228.99 232.83 -9.09%
EPS -73.72 -47.75 -47.18 -23.61 -19.19 -17.46 -12.57 224.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3749 2.4417 2.5633 2.2616 3.4754 3.4667 3.4642 -22.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.48 4.54 13.10 14.20 11.60 12.80 12.70 -
P/RPS 2.22 2.01 5.71 4.67 3.98 4.84 4.72 -39.49%
P/EPS -6.06 -9.48 -27.59 -53.54 -52.51 -63.54 -87.51 -83.10%
EY -16.49 -10.55 -3.63 -1.87 -1.90 -1.57 -1.14 492.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.85 5.08 5.59 2.90 3.20 3.18 -29.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 28/08/07 15/08/07 27/02/07 15/11/06 16/08/06 17/05/06 -
Price 3.36 3.62 4.34 14.00 12.60 12.20 13.10 -
P/RPS 1.66 1.60 1.89 4.60 4.32 4.62 4.87 -51.17%
P/EPS -4.55 -7.56 -9.14 -52.79 -57.03 -60.56 -90.27 -86.33%
EY -21.99 -13.23 -10.94 -1.89 -1.75 -1.65 -1.11 630.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.48 1.68 5.51 3.15 3.05 3.28 -43.01%

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