[TMCLIFE] QoQ Quarter Result on 31-May-2013 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
22-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -66.8%
YoY- 408.65%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Quarter Result
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 21,715 22,220 18,807 20,569 17,733 17,517 16,402 20.63%
PBT 1,740 2,513 -316 869 278 827 148 419.38%
Tax 3 -112 -52 72 -17 52 -34 -
NP 1,743 2,401 -368 941 261 879 114 519.10%
-
NP to SH 1,743 2,401 -368 941 2,834 4,537 2,787 -26.93%
-
Tax Rate -0.17% 4.46% - -8.29% 6.12% -6.29% 22.97% -
Total Cost 19,972 19,819 19,175 19,628 17,472 16,638 16,288 14.60%
-
Net Worth 134,686 128,053 117,759 125,466 129,554 127,354 110,013 14.48%
Dividend
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - 2,352 - - - -
Div Payout % - - - 250.00% - - - -
Equity
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 134,686 128,053 117,759 125,466 129,554 127,354 110,013 14.48%
NOSH 792,272 800,333 735,999 784,166 809,714 795,964 733,421 5.29%
Ratio Analysis
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin 8.03% 10.81% -1.96% 4.57% 1.47% 5.02% 0.70% -
ROE 1.29% 1.88% -0.31% 0.75% 2.19% 3.56% 2.53% -
Per Share
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 2.74 2.78 2.56 2.62 2.19 2.20 2.24 14.41%
EPS 0.22 0.30 -0.05 0.12 0.35 0.57 0.38 -30.60%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.16 0.16 0.16 0.15 8.72%
Adjusted Per Share Value based on latest NOSH - 784,166
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 1.25 1.28 1.08 1.18 1.02 1.01 0.94 20.98%
EPS 0.10 0.14 -0.02 0.05 0.16 0.26 0.16 -26.96%
DPS 0.00 0.00 0.00 0.14 0.00 0.00 0.00 -
NAPS 0.0773 0.0735 0.0676 0.072 0.0744 0.0731 0.0632 14.41%
Price Multiplier on Financial Quarter End Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.375 0.38 0.38 0.385 0.345 0.31 0.31 -
P/RPS 13.68 13.69 14.87 14.68 15.75 14.09 13.86 -0.87%
P/EPS 170.45 126.67 -760.00 320.83 98.57 54.39 81.58 63.65%
EY 0.59 0.79 -0.13 0.31 1.01 1.84 1.23 -38.80%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 2.21 2.38 2.38 2.41 2.16 1.94 2.07 4.47%
Price Multiplier on Announcement Date
28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/04/14 20/01/14 25/10/13 22/07/13 22/04/13 21/01/13 15/10/12 -
Price 0.40 0.375 0.42 0.46 0.365 0.40 0.34 -
P/RPS 14.59 13.51 16.44 17.54 16.67 18.18 15.20 -2.70%
P/EPS 181.82 125.00 -840.00 383.33 104.29 70.18 89.47 60.64%
EY 0.55 0.80 -0.12 0.26 0.96 1.43 1.12 -37.83%
DY 0.00 0.00 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 2.35 2.34 2.63 2.88 2.28 2.50 2.27 2.34%

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