[TMCLIFE] QoQ Quarter Result on 31-Aug-2011 [#1]

Announcement Date
14-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-Aug-2011 [#1]
Profit Trend
QoQ- 25.14%
YoY--%
View:
Show?
Quarter Result
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Revenue 18,403 15,185 13,754 13,715 10,268 14,106 0 -
PBT 1,461 -1,165 -2,529 -2,334 -3,146 -123 0 -
Tax -466 -69 41 0 28 125 0 -
NP 995 -1,234 -2,488 -2,334 -3,118 2 0 -
-
NP to SH 185 -1,234 -3,037 -2,334 -3,118 2 0 -
-
Tax Rate 31.90% - - - - - - -
Total Cost 17,408 16,419 16,242 16,049 13,386 14,104 0 -
-
Net Worth 91,500 123,399 60,740 65,830 65,957 72,170 0 -
Dividend
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Net Worth 91,500 123,399 60,740 65,830 65,957 72,170 0 -
NOSH 610,000 649,473 607,400 598,461 599,615 601,416 601,416 1.13%
Ratio Analysis
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
NP Margin 5.41% -8.13% -18.09% -17.02% -30.37% 0.01% 0.00% -
ROE 0.20% -1.00% -5.00% -3.55% -4.73% 0.00% 0.00% -
Per Share
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
RPS 3.02 2.34 2.26 2.29 1.71 2.35 0.00 -
EPS 0.03 -0.19 -0.50 -0.39 -0.52 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.19 0.10 0.11 0.11 0.12 0.00 -
Adjusted Per Share Value based on latest NOSH - 598,461
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
RPS 1.06 0.87 0.79 0.79 0.59 0.81 0.00 -
EPS 0.01 -0.07 -0.17 -0.13 -0.18 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0525 0.0708 0.0349 0.0378 0.0379 0.0414 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Date 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 31/03/11 28/02/11 -
Price 0.30 0.35 0.32 0.41 0.47 0.52 0.49 -
P/RPS 9.94 14.97 14.13 17.89 27.45 22.17 0.00 -
P/EPS 989.19 -184.21 -64.00 -105.13 -90.38 156,368.39 0.00 -
EY 0.10 -0.54 -1.56 -0.95 -1.11 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.84 3.20 3.73 4.27 4.33 0.00 -
Price Multiplier on Announcement Date
31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 CAGR
Date 20/07/12 16/04/12 16/01/12 14/10/11 18/07/11 27/05/11 - -
Price 0.34 0.31 0.31 0.34 0.43 0.47 0.00 -
P/RPS 11.27 13.26 13.69 14.84 25.11 20.04 0.00 -
P/EPS 1,121.08 -163.16 -62.00 -87.18 -82.69 141,332.97 0.00 -
EY 0.09 -0.61 -1.61 -1.15 -1.21 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 1.63 3.10 3.09 3.91 3.92 0.00 -

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