[TRANMIL] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -81.53%
YoY- 17.34%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 346,180 218,088 126,558 59,254 289,169 174,593 112,658 110.64%
PBT 86,620 48,362 30,584 13,532 65,526 37,818 25,235 126.70%
Tax -41,157 -21,066 -13,512 -6,493 -27,419 -14,018 -10,436 148.58%
NP 45,463 27,296 17,072 7,039 38,107 23,800 14,799 110.60%
-
NP to SH 45,463 27,296 17,072 7,039 38,107 23,800 14,799 110.60%
-
Tax Rate 47.51% 43.56% 44.18% 47.98% 41.84% 37.07% 41.36% -
Total Cost 300,717 190,792 109,486 52,215 251,062 150,793 97,859 110.64%
-
Net Worth 626,625 348,155 339,851 329,754 316,911 298,654 287,506 67.70%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 5,136 - - - 4,660 - - -
Div Payout % 11.30% - - - 12.23% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 626,625 348,155 339,851 329,754 316,911 298,654 287,506 67.70%
NOSH 171,209 158,974 158,809 158,536 155,348 153,945 151,319 8.54%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.13% 12.52% 13.49% 11.88% 13.18% 13.63% 13.14% -
ROE 7.26% 7.84% 5.02% 2.13% 12.02% 7.97% 5.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 202.20 137.18 79.69 37.38 186.14 113.41 74.45 94.07%
EPS 26.55 17.17 10.75 4.44 24.53 15.46 9.78 94.01%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.66 2.19 2.14 2.08 2.04 1.94 1.90 54.50%
Adjusted Per Share Value based on latest NOSH - 158,536
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 128.19 80.76 46.87 21.94 107.08 64.65 41.72 110.63%
EPS 16.84 10.11 6.32 2.61 14.11 8.81 5.48 110.65%
DPS 1.90 0.00 0.00 0.00 1.73 0.00 0.00 -
NAPS 2.3205 1.2893 1.2585 1.2211 1.1736 1.106 1.0647 67.70%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 8.90 7.25 6.80 6.80 4.96 4.48 3.36 -
P/RPS 4.40 5.28 8.53 18.19 2.66 3.95 4.51 -1.62%
P/EPS 33.52 42.22 63.26 153.15 20.22 28.98 34.36 -1.62%
EY 2.98 2.37 1.58 0.65 4.95 3.45 2.91 1.58%
DY 0.34 0.00 0.00 0.00 0.60 0.00 0.00 -
P/NAPS 2.43 3.31 3.18 3.27 2.43 2.31 1.77 23.40%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 18/02/05 10/11/04 18/08/04 19/05/04 26/02/04 19/11/03 22/08/03 -
Price 9.30 8.25 6.85 6.15 5.65 4.44 4.26 -
P/RPS 4.60 6.01 8.60 16.45 3.04 3.91 5.72 -13.46%
P/EPS 35.02 48.05 63.72 138.51 23.03 28.72 43.56 -13.48%
EY 2.86 2.08 1.57 0.72 4.34 3.48 2.30 15.55%
DY 0.32 0.00 0.00 0.00 0.53 0.00 0.00 -
P/NAPS 2.54 3.77 3.20 2.96 2.77 2.29 2.24 8.69%

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