[TRANMIL] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
22-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.49%
YoY- 8.23%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,661 30,507 38,535 35,510 55,686 68,069 49,753 -4.17%
PBT -212,996 -14,831 -277 -42,508 -26,196 -26,343 -21,021 366.28%
Tax -209 -187 -172 -1,314 188 0 124 -
NP -213,205 -15,018 -449 -43,822 -26,008 -26,343 -20,897 368.42%
-
NP to SH -213,205 -15,018 -449 -43,822 -26,008 -29,024 -20,897 368.42%
-
Tax Rate - - - - - - - -
Total Cost 259,866 45,525 38,984 79,332 81,694 94,412 70,650 137.71%
-
Net Worth 21,609 234,993 245,629 251,260 294,379 321,588 345,583 -84.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 21,609 234,993 245,629 251,260 294,379 321,588 345,583 -84.16%
NOSH 270,119 270,107 264,117 270,172 270,072 270,242 269,987 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -456.92% -49.23% -1.17% -123.41% -46.70% -38.70% -42.00% -
ROE -986.63% -6.39% -0.18% -17.44% -8.83% -9.03% -6.05% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.27 11.29 14.59 13.14 20.62 25.19 18.43 -4.23%
EPS -78.93 -5.56 -0.17 -16.22 -9.63 -10.74 -7.74 368.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.87 0.93 0.93 1.09 1.19 1.28 -84.17%
Adjusted Per Share Value based on latest NOSH - 270,172
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.28 11.30 14.27 13.15 20.62 25.21 18.42 -4.15%
EPS -78.95 -5.56 -0.17 -16.23 -9.63 -10.75 -7.74 368.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.8702 0.9096 0.9304 1.0901 1.1909 1.2797 -84.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 1.19 1.30 0.56 0.54 0.86 1.21 -
P/RPS 5.09 10.54 8.91 4.26 2.62 3.41 6.57 -15.60%
P/EPS -1.11 -21.40 -764.71 -3.45 -5.61 -8.01 -15.63 -82.76%
EY -89.69 -4.67 -0.13 -28.96 -17.83 -12.49 -6.40 478.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.00 1.37 1.40 0.60 0.50 0.72 0.95 409.53%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 18/08/09 22/04/09 23/02/09 25/11/08 15/08/08 -
Price 0.91 1.04 1.35 0.67 0.65 0.58 1.12 -
P/RPS 5.27 9.21 9.25 5.10 3.15 2.30 6.08 -9.06%
P/EPS -1.15 -18.71 -794.12 -4.13 -6.75 -5.40 -14.47 -81.42%
EY -86.74 -5.35 -0.13 -24.21 -14.82 -18.52 -6.91 437.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.38 1.20 1.45 0.72 0.60 0.49 0.88 448.37%

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