[TRANMIL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 103.59%
YoY- 122.3%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 207,046 155,658 104,999 52,578 151,213 104,552 74,045 98.10%
PBT -167,686 -130,071 4,754 9,933 -270,612 -57,616 -42,785 147.96%
Tax -1,710 -1,551 -1,266 -162 -1,882 -1,673 -1,486 9.78%
NP -169,396 -131,622 3,488 9,771 -272,494 -59,289 -44,271 144.03%
-
NP to SH -169,266 -131,622 3,488 9,771 -272,494 -59,289 -44,271 143.91%
-
Tax Rate - - 26.63% 1.63% - - - -
Total Cost 376,442 287,280 101,511 42,807 423,707 163,841 118,316 115.86%
-
Net Worth -145,872 -110,742 27,038 32,390 21,609 234,995 251,202 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -145,872 -110,742 27,038 32,390 21,609 234,995 251,202 -
NOSH 270,134 270,104 270,387 269,917 270,116 270,109 270,109 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -81.82% -84.56% 3.32% 18.58% -180.21% -56.71% -59.79% -
ROE 0.00% 0.00% 12.90% 30.17% -1,261.00% -25.23% -17.62% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.65 57.63 38.83 19.48 55.98 38.71 27.41 98.11%
EPS -62.66 -48.73 1.29 3.62 -100.88 -21.95 -16.39 143.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.54 -0.41 0.10 0.12 0.08 0.87 0.93 -
Adjusted Per Share Value based on latest NOSH - 269,917
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.67 57.64 38.88 19.47 56.00 38.72 27.42 98.10%
EPS -62.68 -48.74 1.29 3.62 -100.91 -21.96 -16.39 143.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5402 -0.4101 0.1001 0.1199 0.08 0.8702 0.9302 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.35 0.38 0.40 0.88 1.19 1.30 -
P/RPS 0.33 0.61 0.98 2.05 1.57 3.07 4.74 -82.99%
P/EPS -0.40 -0.72 29.46 11.05 -0.87 -5.42 -7.93 -86.27%
EY -250.64 -139.23 3.39 9.05 -114.64 -18.45 -12.61 629.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.80 3.33 11.00 1.37 1.40 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 15/11/10 19/08/10 17/05/10 23/02/10 18/11/09 18/08/09 -
Price 0.195 0.36 0.38 0.46 0.91 1.04 1.35 -
P/RPS 0.25 0.62 0.98 2.36 1.63 2.69 4.92 -86.20%
P/EPS -0.31 -0.74 29.46 12.71 -0.90 -4.74 -8.24 -88.70%
EY -321.33 -135.36 3.39 7.87 -110.86 -21.11 -12.14 782.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.80 3.83 11.38 1.20 1.45 -

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