[TRANMIL] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -99.81%
YoY- -275.4%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 616,227 544,921 607,882 616,044 731,289 683,580 618,376 -0.23%
PBT -280,789 -200,442 -129,152 -126,716 -62,119 -51,712 -46,952 228.39%
Tax -5,124 1,356 216 -696 -1,649 -122 -194 781.62%
NP -285,913 -199,086 -128,936 -127,412 -63,768 -51,834 -47,146 231.46%
-
NP to SH -285,913 -199,086 -128,936 -127,412 -63,768 -51,834 -47,146 231.46%
-
Tax Rate - - - - - - - -
Total Cost 902,140 744,007 736,818 743,456 795,057 735,414 665,522 22.41%
-
Net Worth 423,132 641,326 659,376 692,206 610,724 938,494 936,161 -41.01%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 423,132 641,326 659,376 692,206 610,724 938,494 936,161 -41.01%
NOSH 269,511 269,464 269,133 268,297 240,442 234,623 234,040 9.83%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -46.40% -36.53% -21.21% -20.68% -8.72% -7.58% -7.62% -
ROE -67.57% -31.04% -19.55% -18.41% -10.44% -5.52% -5.04% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 228.65 202.22 225.87 229.61 304.14 291.35 264.22 -9.16%
EPS -106.09 -73.88 -47.90 -47.48 -26.52 -22.09 -20.14 201.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 2.38 2.45 2.58 2.54 4.00 4.00 -46.30%
Adjusted Per Share Value based on latest NOSH - 268,297
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 228.20 201.79 225.11 228.13 270.80 253.14 228.99 -0.22%
EPS -105.88 -73.72 -47.75 -47.18 -23.61 -19.19 -17.46 231.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5669 2.3749 2.4417 2.5633 2.2616 3.4754 3.4667 -41.01%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.69 4.48 4.54 13.10 14.20 11.60 12.80 -
P/RPS 1.18 2.22 2.01 5.71 4.67 3.98 4.84 -60.87%
P/EPS -2.54 -6.06 -9.48 -27.59 -53.54 -52.51 -63.54 -88.24%
EY -39.44 -16.49 -10.55 -3.63 -1.87 -1.90 -1.57 752.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.88 1.85 5.08 5.59 2.90 3.20 -34.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 28/08/07 15/08/07 27/02/07 15/11/06 16/08/06 -
Price 1.84 3.36 3.62 4.34 14.00 12.60 12.20 -
P/RPS 0.80 1.66 1.60 1.89 4.60 4.32 4.62 -68.83%
P/EPS -1.73 -4.55 -7.56 -9.14 -52.79 -57.03 -60.56 -90.59%
EY -57.66 -21.99 -13.23 -10.94 -1.89 -1.75 -1.65 961.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.41 1.48 1.68 5.51 3.15 3.05 -47.11%

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