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

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 24.08%
YoY- -272.3%
Quarter Report
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,368 14,287 12,253 11,812 10,178 13,385 8,965 23.95%
PBT -2,595 -1,743 -1,977 -2,169 -2,845 -322 450 -
Tax -61 83 -27 -48 16 74 -7 324.02%
NP -2,656 -1,660 -2,004 -2,217 -2,829 -248 443 -
-
NP to SH -2,656 -1,729 -1,909 -2,090 -2,753 -168 510 -
-
Tax Rate - - - - - - 1.56% -
Total Cost 15,024 15,947 14,257 14,029 13,007 13,633 8,522 45.98%
-
Net Worth 102,966 102,607 104,279 106,410 108,803 48,133 76,281 22.16%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,788 - - 1,795 762 - -
Div Payout % - 0.00% - - 0.00% 0.00% - -
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 102,966 102,607 104,279 106,410 108,803 48,133 76,281 22.16%
NOSH 617,674 596,206 596,562 597,142 598,478 253,999 182,142 125.88%
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 -21.47% -11.62% -16.36% -18.77% -27.80% -1.85% 4.94% -
ROE -2.58% -1.69% -1.83% -1.96% -2.53% -0.35% 0.67% -
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 2.00 2.40 2.05 1.98 1.70 5.27 4.92 -45.15%
EPS -0.43 -0.29 -0.32 -0.35 -0.46 -0.03 0.28 -
DPS 0.00 0.30 0.00 0.00 0.30 0.30 0.00 -
NAPS 0.1667 0.1721 0.1748 0.1782 0.1818 0.1895 0.4188 -45.91%
Adjusted Per Share Value based on latest NOSH - 597,142
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.71 0.82 0.70 0.68 0.58 0.77 0.51 24.70%
EPS -0.15 -0.10 -0.11 -0.12 -0.16 -0.01 0.03 -
DPS 0.00 0.10 0.00 0.00 0.10 0.04 0.00 -
NAPS 0.0591 0.0589 0.0599 0.0611 0.0625 0.0276 0.0438 22.12%
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 0.35 0.35 0.41 0.44 0.38 0.41 1.50 -
P/RPS 0.00 14.61 19.96 22.24 22.34 7.78 30.48 -
P/EPS 0.00 -120.69 -128.13 -125.71 -82.61 -619.88 535.71 -
EY 0.00 -0.83 -0.78 -0.80 -1.21 -0.16 0.19 -
DY 0.00 0.86 0.00 0.00 0.79 0.73 0.00 -
P/NAPS 0.00 2.03 2.35 2.47 2.09 2.16 3.58 -
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 26/05/10 24/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 -
Price 0.32 0.34 0.37 0.41 0.44 0.41 0.43 -
P/RPS 0.00 14.19 18.01 20.73 25.87 7.78 8.74 -
P/EPS 0.00 -117.24 -115.63 -117.14 -95.65 -619.88 153.57 -
EY 0.00 -0.85 -0.86 -0.85 -1.05 -0.16 0.65 -
DY 0.00 0.88 0.00 0.00 0.68 0.73 0.00 -
P/NAPS 0.00 1.98 2.12 2.30 2.42 2.16 1.03 -

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