[TMCLIFE] QoQ Cumulative Quarter Result on 28-Feb-2011 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 31/08/10 CAGR
Revenue 13,715 80,448 70,180 0 56,074 41,210 0 -
PBT -2,334 -35,089 -31,943 0 -31,820 -9,699 0 -
Tax 0 58 30 0 -95 -144 0 -
NP -2,334 -35,031 -31,913 0 -31,915 -9,843 0 -
-
NP to SH -2,334 -34,917 -31,799 0 -31,801 -9,729 0 -
-
Tax Rate - - - - - - - -
Total Cost 16,049 115,479 102,093 0 87,989 51,053 0 -
-
Net Worth 65,830 66,221 72,270 0 69,323 91,164 0 -
Dividend
31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 31/08/10 CAGR
Net Worth 65,830 66,221 72,270 0 69,323 91,164 0 -
NOSH 598,461 602,017 602,253 602,291 602,291 600,555 600,000 -0.25%
Ratio Analysis
31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 31/08/10 CAGR
NP Margin -17.02% -43.54% -45.47% 0.00% -56.92% -23.88% 0.00% -
ROE -3.55% -52.73% -44.00% 0.00% -45.87% -10.67% 0.00% -
Per Share
31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 31/08/10 CAGR
RPS 2.29 13.36 11.65 0.00 9.31 6.86 0.00 -
EPS -0.39 -5.80 -5.28 0.00 -5.28 -1.62 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.11 0.12 0.00 0.1151 0.1518 0.00 -
Adjusted Per Share Value based on latest NOSH - 601,416
31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 31/08/10 CAGR
RPS 0.79 4.62 4.03 0.00 3.22 2.37 0.00 -
EPS -0.13 -2.00 -1.83 0.00 -1.83 -0.56 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.038 0.0415 0.00 0.0398 0.0523 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 31/08/10 CAGR
Date 29/08/11 31/05/11 31/03/11 28/02/11 30/12/10 30/09/10 30/08/10 -
Price 0.41 0.47 0.52 0.49 0.51 0.50 0.42 -
P/RPS 17.89 3.52 4.46 0.00 5.48 7.29 0.00 -
P/EPS -105.13 -8.10 -9.85 0.00 -9.66 -30.86 0.00 -
EY -0.95 -12.34 -10.15 0.00 -10.35 -3.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 4.27 4.33 0.00 4.43 3.29 0.00 -
Price Multiplier on Announcement Date
31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 31/08/10 CAGR
Date 14/10/11 18/07/11 27/05/11 - 28/02/11 30/11/10 - -
Price 0.34 0.43 0.47 0.00 0.49 0.51 0.00 -
P/RPS 14.84 3.22 4.03 0.00 5.26 7.43 0.00 -
P/EPS -87.18 -7.41 -8.90 0.00 -9.28 -31.48 0.00 -
EY -1.15 -13.49 -11.23 0.00 -10.78 -3.18 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.91 3.92 0.00 4.26 3.36 0.00 -

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