[TMCLIFE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -28.68%
YoY- -47.21%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 44,340 41,022 39,019 34,266 33,329 32,628 31,418 25.84%
PBT -4,886 -1,359 4,048 7,068 10,143 12,332 13,148 -
Tax 35 -13 -675 -1,981 -2,890 -3,735 -3,958 -
NP -4,851 -1,372 3,373 5,087 7,253 8,597 9,190 -
-
NP to SH -4,577 -1,274 3,574 5,300 7,431 8,824 9,314 -
-
Tax Rate - - 16.67% 28.03% 28.49% 30.29% 30.10% -
Total Cost 49,191 42,394 35,646 29,179 26,076 24,031 22,228 69.90%
-
Net Worth 106,410 108,803 48,133 76,281 78,109 0 70,647 31.43%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 762 762 762 1,302 1,302 1,302 1,302 -30.05%
Div Payout % 0.00% 0.00% 21.32% 24.58% 17.53% 14.76% 13.98% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 106,410 108,803 48,133 76,281 78,109 0 70,647 31.43%
NOSH 597,142 598,478 253,999 182,142 183,787 185,229 173,666 127.98%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -10.94% -3.34% 8.64% 14.85% 21.76% 26.35% 29.25% -
ROE -4.30% -1.17% 7.43% 6.95% 9.51% 0.00% 13.18% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.43 6.85 15.36 18.81 18.13 17.61 18.09 -44.77%
EPS -0.77 -0.21 1.41 2.91 4.04 4.76 5.36 -
DPS 0.13 0.13 0.30 0.72 0.71 0.70 0.75 -68.94%
NAPS 0.1782 0.1818 0.1895 0.4188 0.425 0.00 0.4068 -42.34%
Adjusted Per Share Value based on latest NOSH - 182,142
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.55 2.36 2.24 1.97 1.91 1.87 1.80 26.16%
EPS -0.26 -0.07 0.21 0.30 0.43 0.51 0.53 -
DPS 0.04 0.04 0.04 0.07 0.07 0.07 0.07 -31.16%
NAPS 0.0611 0.0625 0.0276 0.0438 0.0448 0.00 0.0406 31.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.44 0.38 0.41 1.50 1.57 1.65 1.13 -
P/RPS 5.93 5.54 2.67 7.97 8.66 9.37 6.25 -3.44%
P/EPS -57.41 -178.51 29.14 51.55 38.83 34.64 21.07 -
EY -1.74 -0.56 3.43 1.94 2.58 2.89 4.75 -
DY 0.29 0.34 0.73 0.48 0.45 0.43 0.66 -42.23%
P/NAPS 2.47 2.09 2.16 3.58 3.69 0.00 2.78 -7.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 30/05/08 03/03/08 -
Price 0.41 0.44 0.41 0.43 1.57 2.00 1.33 -
P/RPS 5.52 6.42 2.67 2.29 8.66 11.35 7.35 -17.39%
P/EPS -53.49 -206.70 29.14 14.78 38.83 41.98 24.80 -
EY -1.87 -0.48 3.43 6.77 2.58 2.38 4.03 -
DY 0.31 0.29 0.73 1.66 0.45 0.35 0.56 -32.60%
P/NAPS 2.30 2.42 2.16 1.03 3.69 0.00 3.27 -20.92%

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