[TMCLIFE] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -41.01%
YoY- -31.79%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 8,965 8,494 8,175 8,632 8,028 7,793 6,965 18.27%
PBT 450 1,358 2,562 2,698 3,525 3,547 3,378 -73.82%
Tax -7 -96 -646 -1,232 -916 -941 -869 -95.94%
NP 443 1,262 1,916 1,466 2,609 2,606 2,509 -68.42%
-
NP to SH 510 1,213 2,019 1,558 2,641 2,606 2,509 -65.32%
-
Tax Rate 1.56% 7.07% 25.21% 45.66% 25.99% 26.53% 25.73% -
Total Cost 8,522 7,232 6,259 7,166 5,419 5,187 4,456 53.89%
-
Net Worth 76,281 78,109 0 70,647 67,480 54,019 52,200 28.68%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,302 - - - -
Div Payout % - - - 83.60% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 76,281 78,109 0 70,647 67,480 54,019 52,200 28.68%
NOSH 182,142 183,787 185,229 173,666 169,294 168,129 168,389 5.35%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.94% 14.86% 23.44% 16.98% 32.50% 33.44% 36.02% -
ROE 0.67% 1.55% 0.00% 2.21% 3.91% 4.82% 4.81% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 4.92 4.62 4.41 4.97 4.74 4.64 4.14 12.16%
EPS 0.28 0.66 0.39 0.84 1.56 1.55 1.49 -67.09%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.4188 0.425 0.00 0.4068 0.3986 0.3213 0.31 22.14%
Adjusted Per Share Value based on latest NOSH - 173,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.51 0.49 0.47 0.50 0.46 0.45 0.40 17.52%
EPS 0.03 0.07 0.12 0.09 0.15 0.15 0.14 -64.09%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0438 0.0448 0.00 0.0406 0.0387 0.031 0.03 28.60%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.50 1.57 1.65 1.13 1.12 1.17 0.99 -
P/RPS 30.48 33.97 37.39 22.73 23.62 25.24 23.93 17.45%
P/EPS 535.71 237.88 151.38 125.96 71.79 75.48 66.44 300.57%
EY 0.19 0.42 0.66 0.79 1.39 1.32 1.51 -74.79%
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 3.58 3.69 0.00 2.78 2.81 3.64 3.19 7.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 03/03/08 21/11/07 24/08/07 25/05/07 -
Price 0.43 1.57 2.00 1.33 1.15 1.17 1.06 -
P/RPS 8.74 33.97 45.32 26.76 24.25 25.24 25.63 -51.09%
P/EPS 153.57 237.88 183.49 148.25 73.72 75.48 71.14 66.79%
EY 0.65 0.42 0.55 0.67 1.36 1.32 1.41 -40.24%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.03 3.69 0.00 3.27 2.89 3.64 3.42 -54.97%

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