[TMCLIFE] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -78.38%
YoY- -19.53%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,019 25,635 16,670 8,175 31,417 22,786 14,758 90.64%
PBT 4,048 4,370 3,920 2,562 12,987 10,450 6,926 -29.98%
Tax -675 -749 -742 -647 -3,740 -2,700 -1,811 -48.05%
NP 3,373 3,621 3,178 1,915 9,247 7,750 5,115 -24.14%
-
NP to SH 3,575 3,742 3,233 2,019 9,339 7,783 5,115 -21.15%
-
Tax Rate 16.67% 17.14% 18.93% 25.25% 28.80% 25.84% 26.15% -
Total Cost 35,646 22,014 13,492 6,260 22,170 15,036 9,643 138.12%
-
Net Worth 38,792 77,602 78,515 0 70,557 67,588 54,060 -19.76%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 614 - - - 1,300 - - -
Div Payout % 17.18% - - - 13.93% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 38,792 77,602 78,515 0 70,557 67,588 54,060 -19.76%
NOSH 204,708 185,297 184,742 185,229 173,445 169,564 168,256 13.89%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.64% 14.13% 19.06% 23.43% 29.43% 34.01% 34.66% -
ROE 9.22% 4.82% 4.12% 0.00% 13.24% 11.52% 9.46% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 19.06 13.83 9.02 4.41 18.11 13.44 8.77 67.38%
EPS 0.69 2.02 1.75 0.39 5.39 4.59 3.04 -62.62%
DPS 0.30 0.00 0.00 0.00 0.75 0.00 0.00 -
NAPS 0.1895 0.4188 0.425 0.00 0.4068 0.3986 0.3213 -29.55%
Adjusted Per Share Value based on latest NOSH - 185,229
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.24 1.47 0.96 0.47 1.80 1.31 0.85 90.22%
EPS 0.21 0.21 0.19 0.12 0.54 0.45 0.29 -19.28%
DPS 0.04 0.00 0.00 0.00 0.07 0.00 0.00 -
NAPS 0.0223 0.0446 0.0451 0.00 0.0405 0.0388 0.031 -19.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 1.50 1.57 1.65 1.13 1.12 1.17 -
P/RPS 2.15 10.84 17.40 37.39 6.24 8.33 13.34 -70.22%
P/EPS 23.48 74.28 89.71 151.38 20.99 24.40 38.49 -27.96%
EY 4.26 1.35 1.11 0.66 4.76 4.10 2.60 38.77%
DY 0.73 0.00 0.00 0.00 0.66 0.00 0.00 -
P/NAPS 2.16 3.58 3.69 0.00 2.78 2.81 3.64 -29.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 03/03/08 21/11/07 24/08/07 -
Price 0.41 0.43 1.57 2.00 1.33 1.15 1.17 -
P/RPS 2.15 3.11 17.40 45.32 7.34 8.56 13.34 -70.22%
P/EPS 23.48 21.29 89.71 183.49 24.70 25.05 38.49 -27.96%
EY 4.26 4.70 1.11 0.55 4.05 3.99 2.60 38.77%
DY 0.73 0.00 0.00 0.00 0.56 0.00 0.00 -
P/NAPS 2.16 1.03 3.69 0.00 3.27 2.89 3.64 -29.27%

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