[TRANMIL] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 25.0%
YoY- 19.12%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 157,187 250,555 142,988 85,206 71,329 128,124 91,530 43.45%
PBT -8,230 60,591 18,930 17,088 13,781 39,329 17,778 -
Tax -255 -20,701 -5,485 -5,137 -4,220 -21,169 -7,554 -89.57%
NP -8,485 39,890 13,445 11,951 9,561 18,160 10,224 -
-
NP to SH -8,485 39,890 13,445 11,951 9,561 18,160 10,224 -
-
Tax Rate - 34.17% 28.98% 30.06% 30.62% 53.83% 42.49% -
Total Cost 165,672 210,665 129,543 73,255 61,768 109,964 81,306 60.79%
-
Net Worth 935,480 876,553 642,248 648,412 404,336 534,016 348,220 93.36%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - 5,134 - -
Div Payout % - - - - - 28.28% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 935,480 876,553 642,248 648,412 404,336 534,016 348,220 93.36%
NOSH 233,870 219,138 214,082 216,137 202,168 171,159 159,004 29.36%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -5.40% 15.92% 9.40% 14.03% 13.40% 14.17% 11.17% -
ROE -0.91% 4.55% 2.09% 1.84% 2.36% 3.40% 2.94% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 67.21 114.34 66.79 39.42 35.28 74.86 57.56 10.89%
EPS -3.63 17.48 6.19 5.54 4.50 10.61 6.43 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 4.00 4.00 3.00 3.00 2.00 3.12 2.19 49.47%
Adjusted Per Share Value based on latest NOSH - 216,137
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 58.21 92.78 52.95 31.55 26.41 47.45 33.89 43.46%
EPS -3.14 14.77 4.98 4.43 3.54 6.72 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
NAPS 3.4642 3.246 2.3783 2.4011 1.4973 1.9775 1.2895 93.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 12.70 10.60 10.60 10.60 9.50 8.90 7.25 -
P/RPS 18.90 9.27 15.87 26.89 26.93 11.89 12.59 31.13%
P/EPS -350.05 58.23 168.78 191.70 200.88 83.88 112.75 -
EY -0.29 1.72 0.59 0.52 0.50 1.19 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.34 0.00 -
P/NAPS 3.18 2.65 3.53 3.53 4.75 2.85 3.31 -2.63%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 15/02/06 16/11/05 17/08/05 24/05/05 18/02/05 10/11/04 -
Price 13.10 11.70 10.40 10.60 10.00 9.30 8.25 -
P/RPS 19.49 10.23 15.57 26.89 28.34 12.42 14.33 22.77%
P/EPS -361.07 64.27 165.60 191.70 211.45 87.65 128.30 -
EY -0.28 1.56 0.60 0.52 0.47 1.14 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
P/NAPS 3.28 2.93 3.47 3.53 5.00 2.98 3.77 -8.87%

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