[TRANMIL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -33.92%
YoY- 39.3%
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 104,999 52,578 151,213 104,552 74,045 35,510 292,883 -49.62%
PBT 4,754 9,933 -270,612 -57,616 -42,785 -42,508 -121,160 -
Tax -1,266 -162 -1,882 -1,673 -1,486 -1,314 160 -
NP 3,488 9,771 -272,494 -59,289 -44,271 -43,822 -121,000 -
-
NP to SH 3,488 9,771 -272,494 -59,289 -44,271 -43,822 -121,000 -
-
Tax Rate 26.63% 1.63% - - - - - -
Total Cost 101,511 42,807 423,707 163,841 118,316 79,332 413,883 -60.91%
-
Net Worth 27,038 32,390 21,609 234,995 251,202 251,260 294,397 -79.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 27,038 32,390 21,609 234,995 251,202 251,260 294,397 -79.73%
NOSH 270,387 269,917 270,116 270,109 270,109 270,172 270,089 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.32% 18.58% -180.21% -56.71% -59.79% -123.41% -41.31% -
ROE 12.90% 30.17% -1,261.00% -25.23% -17.62% -17.44% -41.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.83 19.48 55.98 38.71 27.41 13.14 108.44 -49.66%
EPS 1.29 3.62 -100.88 -21.95 -16.39 -16.22 -44.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.08 0.87 0.93 0.93 1.09 -79.74%
Adjusted Per Share Value based on latest NOSH - 270,107
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.88 19.47 56.00 38.72 27.42 13.15 108.46 -49.63%
EPS 1.29 3.62 -100.91 -21.96 -16.39 -16.23 -44.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.1199 0.08 0.8702 0.9302 0.9304 1.0902 -79.73%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.40 0.88 1.19 1.30 0.56 0.54 -
P/RPS 0.98 2.05 1.57 3.07 4.74 4.26 0.50 56.80%
P/EPS 29.46 11.05 -0.87 -5.42 -7.93 -3.45 -1.21 -
EY 3.39 9.05 -114.64 -18.45 -12.61 -28.96 -82.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.33 11.00 1.37 1.40 0.60 0.50 287.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 17/05/10 23/02/10 18/11/09 18/08/09 22/04/09 23/02/09 -
Price 0.38 0.46 0.91 1.04 1.35 0.67 0.65 -
P/RPS 0.98 2.36 1.63 2.69 4.92 5.10 0.60 38.81%
P/EPS 29.46 12.71 -0.90 -4.74 -8.24 -4.13 -1.45 -
EY 3.39 7.87 -110.86 -21.11 -12.14 -24.21 -68.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.83 11.38 1.20 1.45 0.72 0.60 243.47%

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