[TMCLIFE] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 100.09%
YoY- 17.77%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 6,965 25,132 18,471 12,169 5,957 21,653 15,440 -41.20%
PBT 3,378 12,599 8,940 6,164 3,015 10,997 7,770 -42.64%
Tax -869 -3,664 -2,334 -1,564 -716 -6,306 -5,253 -69.89%
NP 2,509 8,935 6,606 4,600 2,299 4,691 2,517 -0.21%
-
NP to SH 2,509 8,935 6,606 4,600 2,299 7,816 5,643 -41.77%
-
Tax Rate 25.73% 29.08% 26.11% 25.37% 23.75% 57.34% 67.61% -
Total Cost 4,456 16,197 11,865 7,569 3,658 16,962 12,923 -50.85%
-
Net Worth 52,200 52,161 46,461 45,663 43,177 21,719 6,938 284.43%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,683 - - - - - -
Div Payout % - 18.84% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,200 52,161 46,461 45,663 43,177 21,719 6,938 284.43%
NOSH 168,389 168,371 168,520 168,498 167,810 89,122 33,057 196.34%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 36.02% 35.55% 35.76% 37.80% 38.59% 21.66% 16.30% -
ROE 4.81% 17.13% 14.22% 10.07% 5.32% 35.99% 81.32% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.14 14.93 10.96 7.22 3.55 24.30 46.71 -80.15%
EPS 1.49 5.31 3.92 2.73 1.37 8.77 17.07 -80.35%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.3098 0.2757 0.271 0.2573 0.2437 0.2099 29.71%
Adjusted Per Share Value based on latest NOSH - 167,883
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.40 1.44 1.06 0.70 0.34 1.24 0.89 -41.35%
EPS 0.14 0.51 0.38 0.26 0.13 0.45 0.32 -42.39%
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0299 0.0267 0.0262 0.0248 0.0125 0.004 283.62%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.99 0.84 0.83 0.90 0.92 0.90 0.00 -
P/RPS 23.93 5.63 7.57 12.46 25.92 3.70 0.00 -
P/EPS 66.44 15.83 21.17 32.97 67.15 10.26 0.00 -
EY 1.51 6.32 4.72 3.03 1.49 9.74 0.00 -
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.19 2.71 3.01 3.32 3.58 3.69 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 05/03/07 30/11/06 24/08/06 31/05/06 22/02/06 30/11/05 -
Price 1.06 0.95 0.80 0.82 0.92 0.92 0.89 -
P/RPS 25.63 6.36 7.30 11.35 25.92 3.79 1.91 465.58%
P/EPS 71.14 17.90 20.41 30.04 67.15 10.49 5.21 472.19%
EY 1.41 5.59 4.90 3.33 1.49 9.53 19.18 -82.47%
DY 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.07 2.90 3.03 3.58 3.78 4.24 -13.36%

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