[TRANMIL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -1.02%
YoY- 35.51%
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 52,578 151,213 104,552 74,045 35,510 292,883 237,197 -63.40%
PBT 9,933 -270,612 -57,616 -42,785 -42,508 -121,160 -94,964 -
Tax -162 -1,882 -1,673 -1,486 -1,314 160 -28 222.62%
NP 9,771 -272,494 -59,289 -44,271 -43,822 -121,000 -94,992 -
-
NP to SH 9,771 -272,494 -59,289 -44,271 -43,822 -121,000 -97,673 -
-
Tax Rate 1.63% - - - - - - -
Total Cost 42,807 423,707 163,841 118,316 79,332 413,883 332,189 -74.51%
-
Net Worth 32,390 21,609 234,995 251,202 251,260 294,397 321,434 -78.37%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 32,390 21,609 234,995 251,202 251,260 294,397 321,434 -78.37%
NOSH 269,917 270,116 270,109 270,109 270,172 270,089 270,113 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 18.58% -180.21% -56.71% -59.79% -123.41% -41.31% -40.05% -
ROE 30.17% -1,261.00% -25.23% -17.62% -17.44% -41.10% -30.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.48 55.98 38.71 27.41 13.14 108.44 87.81 -63.38%
EPS 3.62 -100.88 -21.95 -16.39 -16.22 -44.80 -36.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.08 0.87 0.93 0.93 1.09 1.19 -78.36%
Adjusted Per Share Value based on latest NOSH - 264,117
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 19.47 56.00 38.72 27.42 13.15 108.46 87.84 -63.40%
EPS 3.62 -100.91 -21.96 -16.39 -16.23 -44.81 -36.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.08 0.8702 0.9302 0.9304 1.0902 1.1903 -78.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.40 0.88 1.19 1.30 0.56 0.54 0.86 -
P/RPS 2.05 1.57 3.07 4.74 4.26 0.50 0.98 63.63%
P/EPS 11.05 -0.87 -5.42 -7.93 -3.45 -1.21 -2.38 -
EY 9.05 -114.64 -18.45 -12.61 -28.96 -82.96 -42.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 11.00 1.37 1.40 0.60 0.50 0.72 177.85%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 17/05/10 23/02/10 18/11/09 18/08/09 22/04/09 23/02/09 25/11/08 -
Price 0.46 0.91 1.04 1.35 0.67 0.65 0.58 -
P/RPS 2.36 1.63 2.69 4.92 5.10 0.60 0.66 134.01%
P/EPS 12.71 -0.90 -4.74 -8.24 -4.13 -1.45 -1.60 -
EY 7.87 -110.86 -21.11 -12.14 -24.21 -68.92 -62.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 11.38 1.20 1.45 0.72 0.60 0.49 294.34%

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