[TMCLIFE] QoQ Cumulative Quarter Result on 31-Aug-2011 [#1]

Announcement Date
14-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 93.32%
YoY--%
View:
Show?
Cumulative Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Revenue 59,206 42,866 26,246 13,715 80,448 70,180 0 -
PBT -3,494 -6,577 -4,365 -2,334 -35,089 -31,943 0 -
Tax -494 -28 41 0 58 30 0 -
NP -3,988 -6,605 -4,324 -2,334 -35,031 -31,913 0 -
-
NP to SH -6,420 -6,605 -5,371 -2,334 -34,917 -31,799 0 -
-
Tax Rate - - - - - - - -
Total Cost 63,194 49,471 30,570 16,049 115,479 102,093 0 -
-
Net Worth 103,452 121,839 60,740 65,830 66,221 72,270 0 -
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Net Worth 103,452 121,839 60,740 65,830 66,221 72,270 0 -
NOSH 689,680 641,262 607,400 598,461 602,017 602,253 602,291 11.40%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
NP Margin -6.74% -15.41% -16.47% -17.02% -43.54% -45.47% 0.00% -
ROE -6.21% -5.42% -8.84% -3.55% -52.73% -44.00% 0.00% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
RPS 8.58 6.68 4.32 2.29 13.36 11.65 0.00 -
EPS -0.93 -1.03 -0.89 -0.39 -5.80 -5.28 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.19 0.10 0.11 0.11 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 598,461
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
RPS 3.40 2.46 1.51 0.79 4.62 4.03 0.00 -
EPS -0.37 -0.38 -0.31 -0.13 -2.00 -1.83 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0699 0.0349 0.0378 0.038 0.0415 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 31/03/11 28/02/11 -
Price 0.30 0.35 0.32 0.41 0.47 0.52 0.49 -
P/RPS 3.49 5.24 7.41 17.89 3.52 4.46 0.00 -
P/EPS -32.23 -33.98 -36.19 -105.13 -8.10 -9.85 0.00 -
EY -3.10 -2.94 -2.76 -0.95 -12.34 -10.15 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.84 3.20 3.73 4.27 4.33 0.00 -
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Date 20/07/12 16/04/12 16/01/12 14/10/11 18/07/11 27/05/11 - -
Price 0.34 0.31 0.31 0.34 0.43 0.47 0.00 -
P/RPS 3.96 4.64 7.17 14.84 3.22 4.03 0.00 -
P/EPS -36.53 -30.10 -35.06 -87.18 -7.41 -8.90 0.00 -
EY -2.74 -3.32 -2.85 -1.15 -13.49 -11.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.63 3.10 3.09 3.91 3.92 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