[TMCLIFE] QoQ Quarter Result on 28-Feb-2013 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -37.54%
YoY- 329.66%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Quarter Result
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Revenue 22,220 18,807 20,569 17,733 17,517 16,402 18,403 13.37%
PBT 2,513 -316 869 278 827 148 1,461 43.51%
Tax -112 -52 72 -17 52 -34 -466 -61.31%
NP 2,401 -368 941 261 879 114 995 79.80%
-
NP to SH 2,401 -368 941 2,834 4,537 2,787 185 451.40%
-
Tax Rate 4.46% - -8.29% 6.12% -6.29% 22.97% 31.90% -
Total Cost 19,819 19,175 19,628 17,472 16,638 16,288 17,408 9.02%
-
Net Worth 128,053 117,759 125,466 129,554 127,354 110,013 91,500 25.09%
Dividend
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Div - - 2,352 - - - - -
Div Payout % - - 250.00% - - - - -
Equity
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Net Worth 128,053 117,759 125,466 129,554 127,354 110,013 91,500 25.09%
NOSH 800,333 735,999 784,166 809,714 795,964 733,421 610,000 19.82%
Ratio Analysis
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
NP Margin 10.81% -1.96% 4.57% 1.47% 5.02% 0.70% 5.41% -
ROE 1.88% -0.31% 0.75% 2.19% 3.56% 2.53% 0.20% -
Per Share
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 2.78 2.56 2.62 2.19 2.20 2.24 3.02 -5.36%
EPS 0.30 -0.05 0.12 0.35 0.57 0.38 0.03 363.50%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.15 0.15 4.39%
Adjusted Per Share Value based on latest NOSH - 809,714
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
RPS 1.28 1.08 1.18 1.02 1.01 0.94 1.06 13.38%
EPS 0.14 -0.02 0.05 0.16 0.26 0.16 0.01 479.94%
DPS 0.00 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0676 0.072 0.0744 0.0731 0.0632 0.0525 25.12%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.38 0.38 0.385 0.345 0.31 0.31 0.30 -
P/RPS 13.69 14.87 14.68 15.75 14.09 13.86 9.94 23.76%
P/EPS 126.67 -760.00 320.83 98.57 54.39 81.58 989.19 -74.56%
EY 0.79 -0.13 0.31 1.01 1.84 1.23 0.10 296.16%
DY 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.38 2.41 2.16 1.94 2.07 2.00 12.28%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 CAGR
Date 20/01/14 25/10/13 22/07/13 22/04/13 21/01/13 15/10/12 20/07/12 -
Price 0.375 0.42 0.46 0.365 0.40 0.34 0.34 -
P/RPS 13.51 16.44 17.54 16.67 18.18 15.20 11.27 12.83%
P/EPS 125.00 -840.00 383.33 104.29 70.18 89.47 1,121.08 -76.80%
EY 0.80 -0.12 0.26 0.96 1.43 1.12 0.09 328.53%
DY 0.00 0.00 0.65 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.63 2.88 2.28 2.50 2.27 2.27 2.04%

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