[TMCLIFE] QoQ Cumulative Quarter Result on 31-May-2012 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 2.8%
YoY- 81.61%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 51,652 33,919 16,402 59,206 42,866 26,246 13,715 142.25%
PBT 1,253 975 148 -3,494 -6,577 -4,365 -2,334 -
Tax 1 18 -34 -494 -28 41 0 -
NP 1,254 993 114 -3,988 -6,605 -4,324 -2,334 -
-
NP to SH 10,158 7,324 2,787 -6,420 -6,605 -5,371 -2,334 -
-
Tax Rate -0.08% -1.85% 22.97% - - - - -
Total Cost 50,398 32,926 16,288 63,194 49,471 30,570 16,049 114.59%
-
Net Worth 127,974 126,004 110,013 103,452 121,839 60,740 65,830 55.82%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 127,974 126,004 110,013 103,452 121,839 60,740 65,830 55.82%
NOSH 799,842 787,526 733,421 689,680 641,262 607,400 598,461 21.35%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 2.43% 2.93% 0.70% -6.74% -15.41% -16.47% -17.02% -
ROE 7.94% 5.81% 2.53% -6.21% -5.42% -8.84% -3.55% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 6.46 4.31 2.24 8.58 6.68 4.32 2.29 99.77%
EPS 1.27 0.93 0.38 -0.93 -1.03 -0.89 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.19 0.10 0.11 28.40%
Adjusted Per Share Value based on latest NOSH - 610,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 2.97 1.95 0.94 3.40 2.46 1.51 0.79 141.97%
EPS 0.58 0.42 0.16 -0.37 -0.38 -0.31 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0723 0.0632 0.0594 0.0699 0.0349 0.0378 55.84%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.345 0.31 0.31 0.30 0.35 0.32 0.41 -
P/RPS 5.34 7.20 13.86 3.49 5.24 7.41 17.89 -55.36%
P/EPS 27.17 33.33 81.58 -32.23 -33.98 -36.19 -105.13 -
EY 3.68 3.00 1.23 -3.10 -2.94 -2.76 -0.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.94 2.07 2.00 1.84 3.20 3.73 -30.54%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 22/04/13 21/01/13 15/10/12 20/07/12 16/04/12 16/01/12 14/10/11 -
Price 0.365 0.40 0.34 0.34 0.31 0.31 0.34 -
P/RPS 5.65 9.29 15.20 3.96 4.64 7.17 14.84 -47.50%
P/EPS 28.74 43.01 89.47 -36.53 -30.10 -35.06 -87.18 -
EY 3.48 2.33 1.12 -2.74 -3.32 -2.85 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.50 2.27 2.27 1.63 3.10 3.09 -18.35%

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