[TRANMIL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.5%
YoY- 31.5%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 152,001 157,187 250,555 142,988 85,206 71,329 128,124 12.10%
PBT -15,246 -8,230 60,591 18,930 17,088 13,781 39,329 -
Tax 158 -255 -20,701 -5,485 -5,137 -4,220 -21,169 -
NP -15,088 -8,485 39,890 13,445 11,951 9,561 18,160 -
-
NP to SH -15,088 -8,485 39,890 13,445 11,951 9,561 18,160 -
-
Tax Rate - - 34.17% 28.98% 30.06% 30.62% 53.83% -
Total Cost 167,089 165,672 210,665 129,543 73,255 61,768 109,964 32.27%
-
Net Worth 937,480 935,480 876,553 642,248 648,412 404,336 534,016 45.67%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 5,134 -
Div Payout % - - - - - - 28.28% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 937,480 935,480 876,553 642,248 648,412 404,336 534,016 45.67%
NOSH 234,370 233,870 219,138 214,082 216,137 202,168 171,159 23.38%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -9.93% -5.40% 15.92% 9.40% 14.03% 13.40% 14.17% -
ROE -1.61% -0.91% 4.55% 2.09% 1.84% 2.36% 3.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 64.86 67.21 114.34 66.79 39.42 35.28 74.86 -9.14%
EPS -6.44 -3.63 17.48 6.19 5.54 4.50 10.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 4.00 4.00 4.00 3.00 3.00 2.00 3.12 18.06%
Adjusted Per Share Value based on latest NOSH - 214,082
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.29 58.21 92.78 52.95 31.55 26.41 47.45 12.09%
EPS -5.59 -3.14 14.77 4.98 4.43 3.54 6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
NAPS 3.4716 3.4642 3.246 2.3783 2.4011 1.4973 1.9775 45.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 12.80 12.70 10.60 10.60 10.60 9.50 8.90 -
P/RPS 19.74 18.90 9.27 15.87 26.89 26.93 11.89 40.33%
P/EPS -198.83 -350.05 58.23 168.78 191.70 200.88 83.88 -
EY -0.50 -0.29 1.72 0.59 0.52 0.50 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
P/NAPS 3.20 3.18 2.65 3.53 3.53 4.75 2.85 8.05%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 17/05/06 15/02/06 16/11/05 17/08/05 24/05/05 18/02/05 -
Price 12.20 13.10 11.70 10.40 10.60 10.00 9.30 -
P/RPS 18.81 19.49 10.23 15.57 26.89 28.34 12.42 31.98%
P/EPS -189.51 -361.07 64.27 165.60 191.70 211.45 87.65 -
EY -0.53 -0.28 1.56 0.60 0.52 0.47 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 3.05 3.28 2.93 3.47 3.53 5.00 2.98 1.56%

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