[TMCLIFE] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 103.87%
YoY- 11.2%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 8,175 31,417 22,786 14,758 6,965 25,132 18,471 -41.89%
PBT 2,562 12,987 10,450 6,926 3,378 12,599 8,940 -56.49%
Tax -647 -3,740 -2,700 -1,811 -869 -3,664 -2,334 -57.45%
NP 1,915 9,247 7,750 5,115 2,509 8,935 6,606 -56.16%
-
NP to SH 2,019 9,339 7,783 5,115 2,509 8,935 6,606 -54.59%
-
Tax Rate 25.25% 28.80% 25.84% 26.15% 25.73% 29.08% 26.11% -
Total Cost 6,260 22,170 15,036 9,643 4,456 16,197 11,865 -34.68%
-
Net Worth 0 70,557 67,588 54,060 52,200 52,161 46,461 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,300 - - - 1,683 - -
Div Payout % - 13.93% - - - 18.84% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 70,557 67,588 54,060 52,200 52,161 46,461 -
NOSH 185,229 173,445 169,564 168,256 168,389 168,371 168,520 6.49%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.43% 29.43% 34.01% 34.66% 36.02% 35.55% 35.76% -
ROE 0.00% 13.24% 11.52% 9.46% 4.81% 17.13% 14.22% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.41 18.11 13.44 8.77 4.14 14.93 10.96 -45.46%
EPS 0.39 5.39 4.59 3.04 1.49 5.31 3.92 -78.49%
DPS 0.00 0.75 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.00 0.4068 0.3986 0.3213 0.31 0.3098 0.2757 -
Adjusted Per Share Value based on latest NOSH - 168,129
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.47 1.80 1.31 0.85 0.40 1.44 1.06 -41.82%
EPS 0.12 0.54 0.45 0.29 0.14 0.51 0.38 -53.59%
DPS 0.00 0.07 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.00 0.0405 0.0388 0.031 0.03 0.0299 0.0267 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.65 1.13 1.12 1.17 0.99 0.84 0.83 -
P/RPS 37.39 6.24 8.33 13.34 23.93 5.63 7.57 189.74%
P/EPS 151.38 20.99 24.40 38.49 66.44 15.83 21.17 270.71%
EY 0.66 4.76 4.10 2.60 1.51 6.32 4.72 -73.02%
DY 0.00 0.66 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 0.00 2.78 2.81 3.64 3.19 2.71 3.01 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 03/03/08 21/11/07 24/08/07 25/05/07 05/03/07 30/11/06 -
Price 2.00 1.33 1.15 1.17 1.06 0.95 0.80 -
P/RPS 45.32 7.34 8.56 13.34 25.63 6.36 7.30 237.41%
P/EPS 183.49 24.70 25.05 38.49 71.14 17.90 20.41 331.78%
EY 0.55 4.05 3.99 2.60 1.41 5.59 4.90 -76.70%
DY 0.00 0.56 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.00 3.27 2.89 3.64 3.42 3.07 2.90 -

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