[TRANMIL] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1319.66%
YoY- -719.77%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,659 52,421 52,578 46,661 30,507 38,535 35,510 26.70%
PBT -134,825 -5,179 9,933 -212,996 -14,831 -277 -42,508 115.72%
Tax -285 -1,104 -162 -209 -187 -172 -1,314 -63.86%
NP -135,110 -6,283 9,771 -213,205 -15,018 -449 -43,822 111.68%
-
NP to SH -135,110 -6,283 9,771 -213,205 -15,018 -449 -43,822 111.68%
-
Tax Rate - - 1.63% - - - - -
Total Cost 185,769 58,704 42,807 259,866 45,525 38,984 79,332 76.24%
-
Net Worth -110,745 26,965 32,390 21,609 234,993 245,629 251,260 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth -110,745 26,965 32,390 21,609 234,993 245,629 251,260 -
NOSH 270,111 269,656 269,917 270,119 270,107 264,117 270,172 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -266.70% -11.99% 18.58% -456.92% -49.23% -1.17% -123.41% -
ROE 0.00% -23.30% 30.17% -986.63% -6.39% -0.18% -17.44% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.75 19.44 19.48 17.27 11.29 14.59 13.14 26.71%
EPS -50.02 -2.33 3.62 -78.93 -5.56 -0.17 -16.22 111.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.41 0.10 0.12 0.08 0.87 0.93 0.93 -
Adjusted Per Share Value based on latest NOSH - 270,119
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.76 19.41 19.47 17.28 11.30 14.27 13.15 26.70%
EPS -50.03 -2.33 3.62 -78.95 -5.56 -0.17 -16.23 111.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4101 0.0999 0.1199 0.08 0.8702 0.9096 0.9304 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.38 0.40 0.88 1.19 1.30 0.56 -
P/RPS 1.87 1.95 2.05 5.09 10.54 8.91 4.26 -42.21%
P/EPS -0.70 -16.31 11.05 -1.11 -21.40 -764.71 -3.45 -65.43%
EY -142.91 -6.13 9.05 -89.69 -4.67 -0.13 -28.96 189.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.80 3.33 11.00 1.37 1.40 0.60 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 19/08/10 17/05/10 23/02/10 18/11/09 18/08/09 22/04/09 -
Price 0.36 0.38 0.46 0.91 1.04 1.35 0.67 -
P/RPS 1.92 1.95 2.36 5.27 9.21 9.25 5.10 -47.83%
P/EPS -0.72 -16.31 12.71 -1.15 -18.71 -794.12 -4.13 -68.75%
EY -138.94 -6.13 7.87 -86.74 -5.35 -0.13 -24.21 220.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 3.80 3.83 11.38 1.20 1.45 0.72 -

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