[TRANMIL] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 3.55%
YoY- 37.88%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 207,046 207,544 209,998 210,312 151,213 139,402 148,090 24.95%
PBT -167,686 -173,428 9,508 39,732 -270,612 -76,821 -85,570 56.40%
Tax -1,710 -2,068 -2,532 -648 -1,882 -2,230 -2,972 -30.75%
NP -169,396 -175,496 6,976 39,084 -272,494 -79,052 -88,542 53.92%
-
NP to SH -169,266 -175,496 6,976 39,084 -272,494 -79,052 -88,542 53.85%
-
Tax Rate - - 26.63% 1.63% - - - -
Total Cost 376,442 383,040 203,022 171,228 423,707 218,454 236,632 36.15%
-
Net Worth -145,872 -110,742 27,038 32,390 21,609 234,995 251,202 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -145,872 -110,742 27,038 32,390 21,609 234,995 251,202 -
NOSH 270,134 270,104 270,387 269,917 270,116 270,109 270,109 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -81.82% -84.56% 3.32% 18.58% -180.21% -56.71% -59.79% -
ROE 0.00% 0.00% 25.80% 120.67% -1,261.00% -33.64% -35.25% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.65 76.84 77.67 77.92 55.98 51.61 54.83 24.94%
EPS -62.66 -64.97 2.58 14.48 -100.88 -29.27 -32.78 53.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.54 -0.41 0.10 0.12 0.08 0.87 0.93 -
Adjusted Per Share Value based on latest NOSH - 270,043
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.67 76.86 77.76 77.88 56.00 51.62 54.84 24.95%
EPS -62.68 -64.99 2.58 14.47 -100.91 -29.27 -32.79 53.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5402 -0.4101 0.1001 0.1199 0.08 0.8702 0.9302 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.35 0.38 0.40 0.88 1.19 1.30 -
P/RPS 0.33 0.46 0.49 0.51 1.57 2.31 2.37 -73.03%
P/EPS -0.40 -0.54 14.73 2.76 -0.87 -4.07 -3.97 -78.25%
EY -250.64 -185.64 6.79 36.20 -114.64 -24.59 -25.22 360.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.80 3.33 11.00 1.37 1.40 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 15/11/10 19/08/10 17/05/10 23/02/10 18/11/09 18/08/09 -
Price 0.195 0.36 0.38 0.46 0.91 1.04 1.35 -
P/RPS 0.25 0.47 0.49 0.59 1.63 2.02 2.46 -78.13%
P/EPS -0.31 -0.55 14.73 3.18 -0.90 -3.55 -4.12 -82.09%
EY -321.33 -180.48 6.79 31.48 -110.86 -28.14 -24.28 456.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.80 3.83 11.38 1.20 1.45 -

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