[TRANMIL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -43.61%
YoY- -348.36%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 316,262 338,256 477,500 616,227 544,921 607,882 616,044 -35.80%
PBT -126,618 -137,242 -190,400 -280,789 -200,442 -129,152 -126,716 -0.05%
Tax -37 -56 -608 -5,124 1,356 216 -696 -85.78%
NP -126,656 -137,298 -191,008 -285,913 -199,086 -128,936 -127,412 -0.39%
-
NP to SH -130,230 -137,298 -191,008 -285,913 -199,086 -128,936 -127,412 1.46%
-
Tax Rate - - - - - - - -
Total Cost 442,918 475,554 668,508 902,140 744,007 736,818 743,456 -29.13%
-
Net Worth 321,434 345,811 361,921 423,132 641,326 659,376 692,206 -39.95%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 321,434 345,811 361,921 423,132 641,326 659,376 692,206 -39.95%
NOSH 270,113 270,165 270,090 269,511 269,464 269,133 268,297 0.44%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -40.05% -40.59% -40.00% -46.40% -36.53% -21.21% -20.68% -
ROE -40.52% -39.70% -52.78% -67.57% -31.04% -19.55% -18.41% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 117.09 125.20 176.79 228.65 202.22 225.87 229.61 -36.09%
EPS -48.21 -50.82 -70.72 -106.09 -73.88 -47.90 -47.48 1.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.28 1.34 1.57 2.38 2.45 2.58 -40.21%
Adjusted Per Share Value based on latest NOSH - 270,105
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 117.12 125.26 176.82 228.20 201.79 225.11 228.13 -35.80%
EPS -48.23 -50.84 -70.73 -105.88 -73.72 -47.75 -47.18 1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1903 1.2806 1.3402 1.5669 2.3749 2.4417 2.5633 -39.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.86 1.21 2.20 2.69 4.48 4.54 13.10 -
P/RPS 0.73 0.97 1.24 1.18 2.22 2.01 5.71 -74.52%
P/EPS -1.78 -2.38 -3.11 -2.54 -6.06 -9.48 -27.59 -83.83%
EY -56.06 -42.00 -32.15 -39.44 -16.49 -10.55 -3.63 517.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.95 1.64 1.71 1.88 1.85 5.08 -72.71%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 15/08/08 22/05/08 29/02/08 28/11/07 28/08/07 15/08/07 -
Price 0.58 1.12 1.40 1.84 3.36 3.62 4.34 -
P/RPS 0.50 0.89 0.79 0.80 1.66 1.60 1.89 -58.68%
P/EPS -1.20 -2.20 -1.98 -1.73 -4.55 -7.56 -9.14 -74.07%
EY -83.13 -45.38 -50.51 -57.66 -21.99 -13.23 -10.94 285.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.88 1.04 1.17 1.41 1.48 1.68 -55.92%

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