[TMCLIFE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,653 15,440 10,111 0 0 0 0 -
PBT 10,997 7,770 5,290 0 0 0 0 -
Tax -6,306 -5,253 -4,509 0 0 0 0 -
NP 4,691 2,517 781 0 0 0 0 -
-
NP to SH 7,816 5,643 3,906 0 0 0 0 -
-
Tax Rate 57.34% 67.61% 85.24% - - - - -
Total Cost 16,962 12,923 9,330 0 0 0 0 -
-
Net Worth 21,719 6,938 2,094 0 0 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 21,719 6,938 2,094 0 0 0 0 -
NOSH 89,122 33,057 11,357 0 0 0 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 21.66% 16.30% 7.72% 0.00% 0.00% 0.00% 0.00% -
ROE 35.99% 81.32% 186.50% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.30 46.71 89.02 0.00 0.00 0.00 0.00 -
EPS 8.77 17.07 34.39 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2437 0.2099 0.1844 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.24 0.89 0.58 0.00 0.00 0.00 0.00 -
EPS 0.45 0.32 0.22 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.004 0.0012 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 - - - - - - -
Price 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.26 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 9.74 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.69 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 30/11/05 03/10/05 - - - - -
Price 0.92 0.89 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.79 1.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.49 5.21 0.00 0.00 0.00 0.00 0.00 -
EY 9.53 19.18 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.78 4.24 0.00 0.00 0.00 0.00 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