[TRANMIL] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 196.69%
YoY- 119.66%
Quarter Report
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 203,497 152,001 157,187 250,555 142,988 85,206 71,329 101.02%
PBT -15,308 -15,246 -8,230 60,591 18,930 17,088 13,781 -
Tax 5 158 -255 -20,701 -5,485 -5,137 -4,220 -
NP -15,303 -15,088 -8,485 39,890 13,445 11,951 9,561 -
-
NP to SH -15,303 -15,088 -8,485 39,890 13,445 11,951 9,561 -
-
Tax Rate - - - 34.17% 28.98% 30.06% 30.62% -
Total Cost 218,800 167,089 165,672 210,665 129,543 73,255 61,768 132.19%
-
Net Worth 941,608 937,480 935,480 876,553 642,248 648,412 404,336 75.60%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 941,608 937,480 935,480 876,553 642,248 648,412 404,336 75.60%
NOSH 235,402 234,370 233,870 219,138 214,082 216,137 202,168 10.66%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -7.52% -9.93% -5.40% 15.92% 9.40% 14.03% 13.40% -
ROE -1.63% -1.61% -0.91% 4.55% 2.09% 1.84% 2.36% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 86.45 64.86 67.21 114.34 66.79 39.42 35.28 81.65%
EPS -6.50 -6.44 -3.63 17.48 6.19 5.54 4.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.00 4.00 4.00 3.00 3.00 2.00 58.67%
Adjusted Per Share Value based on latest NOSH - 219,138
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.36 56.29 58.21 92.78 52.95 31.55 26.41 101.05%
EPS -5.67 -5.59 -3.14 14.77 4.98 4.43 3.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4869 3.4716 3.4642 3.246 2.3783 2.4011 1.4973 75.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 11.60 12.80 12.70 10.60 10.60 10.60 9.50 -
P/RPS 13.42 19.74 18.90 9.27 15.87 26.89 26.93 -37.11%
P/EPS -178.44 -198.83 -350.05 58.23 168.78 191.70 200.88 -
EY -0.56 -0.50 -0.29 1.72 0.59 0.52 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.20 3.18 2.65 3.53 3.53 4.75 -28.01%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 15/11/06 16/08/06 17/05/06 15/02/06 16/11/05 17/08/05 24/05/05 -
Price 12.60 12.20 13.10 11.70 10.40 10.60 10.00 -
P/RPS 14.58 18.81 19.49 10.23 15.57 26.89 28.34 -35.76%
P/EPS -193.82 -189.51 -361.07 64.27 165.60 191.70 211.45 -
EY -0.52 -0.53 -0.28 1.56 0.60 0.52 0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.05 3.28 2.93 3.47 3.53 5.00 -26.48%

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