[TMCLIFE] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 71.0%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 74,684 48,273 23,172 86,494 62,742 41,027 18,807 151.40%
PBT 5,961 2,765 643 6,740 3,937 2,197 -316 -
Tax -20 270 85 -283 -161 -164 -52 -47.20%
NP 5,941 3,035 728 6,457 3,776 2,033 -368 -
-
NP to SH 5,941 3,035 728 6,457 3,776 2,033 -368 -
-
Tax Rate 0.34% -9.76% -13.22% 4.20% 4.09% 7.46% - -
Total Cost 68,743 45,238 22,444 80,037 58,966 38,994 19,175 134.78%
-
Net Worth 301,620 155,851 137,511 137,211 136,578 130,111 117,759 87.52%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div - - - 2,421 - - - -
Div Payout % - - - 37.50% - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 301,620 155,851 137,511 137,211 136,578 130,111 117,759 87.52%
NOSH 914,000 820,270 808,888 807,124 803,404 813,200 735,999 15.58%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 7.95% 6.29% 3.14% 7.47% 6.02% 4.96% -1.96% -
ROE 1.97% 1.95% 0.53% 4.71% 2.76% 1.56% -0.31% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 8.17 5.89 2.86 10.72 7.81 5.05 2.56 117.22%
EPS 0.65 0.37 0.09 0.80 0.47 0.25 -0.05 -
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.33 0.19 0.17 0.17 0.17 0.16 0.16 62.24%
Adjusted Per Share Value based on latest NOSH - 812,424
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 4.29 2.77 1.33 4.97 3.60 2.36 1.08 151.45%
EPS 0.34 0.17 0.04 0.37 0.22 0.12 -0.02 -
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.1732 0.0895 0.0789 0.0788 0.0784 0.0747 0.0676 87.56%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.71 0.475 0.48 0.39 0.375 0.38 0.38 -
P/RPS 8.69 8.07 16.76 3.64 4.80 7.53 14.87 -30.16%
P/EPS 109.23 128.38 533.33 48.75 79.79 152.00 -760.00 -
EY 0.92 0.78 0.19 2.05 1.25 0.66 -0.13 -
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 2.15 2.50 2.82 2.29 2.21 2.38 2.38 -6.56%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 22/04/15 22/01/15 24/10/14 23/07/14 29/04/14 20/01/14 25/10/13 -
Price 0.68 0.63 0.53 0.44 0.40 0.375 0.42 -
P/RPS 8.32 10.71 18.50 4.11 5.12 7.43 16.44 -36.57%
P/EPS 104.62 170.27 588.89 55.00 85.11 150.00 -840.00 -
EY 0.96 0.59 0.17 1.82 1.18 0.67 -0.12 -
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
P/NAPS 2.06 3.32 3.12 2.59 2.35 2.34 2.63 -15.06%

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