[TMCLIFE] QoQ TTM Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -52.85%
YoY- -232.0%
View:
Show?
TTM Result
31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 26,541 50,720 48,531 47,628 44,340 41,022 39,019 -23.85%
PBT -3,720 -8,484 -8,734 -7,313 -4,886 -1,359 4,048 -
Tax 55 -53 23 15 35 -13 -675 -
NP -3,665 -8,537 -8,711 -7,298 -4,851 -1,372 3,373 -
-
NP to SH -3,639 -8,384 -8,558 -6,996 -4,577 -1,274 3,574 -
-
Tax Rate - - - - - - 16.67% -
Total Cost 30,206 59,257 57,242 54,926 49,191 42,394 35,646 -11.05%
-
Net Worth 105,004 102,966 102,607 104,279 106,410 108,803 48,133 73.63%
Dividend
31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,788 1,788 1,788 762 762 762 762 82.81%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 21.32% -
Equity
31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 105,004 102,966 102,607 104,279 106,410 108,803 48,133 73.63%
NOSH 617,674 617,674 596,206 596,562 597,142 598,478 253,999 87.49%
Ratio Analysis
31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -13.81% -16.83% -17.95% -15.32% -10.94% -3.34% 8.64% -
ROE -3.47% -8.14% -8.34% -6.71% -4.30% -1.17% 7.43% -
Per Share
31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.30 8.21 8.14 7.98 7.43 6.85 15.36 -59.36%
EPS -0.59 -1.36 -1.44 -1.17 -0.77 -0.21 1.41 -
DPS 0.29 0.29 0.30 0.13 0.13 0.13 0.30 -2.36%
NAPS 0.17 0.1667 0.1721 0.1748 0.1782 0.1818 0.1895 -7.39%
Adjusted Per Share Value based on latest NOSH - 596,562
31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.52 2.91 2.79 2.73 2.55 2.36 2.24 -23.98%
EPS -0.21 -0.48 -0.49 -0.40 -0.26 -0.07 0.21 -
DPS 0.10 0.10 0.10 0.04 0.04 0.04 0.04 91.20%
NAPS 0.0603 0.0591 0.0589 0.0599 0.0611 0.0625 0.0276 73.81%
Price Multiplier on Financial Quarter End Date
31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.32 0.35 0.35 0.41 0.44 0.38 0.41 -
P/RPS 7.45 4.26 4.30 5.14 5.93 5.54 2.67 106.64%
P/EPS -54.32 -25.79 -24.38 -34.96 -57.41 -178.51 29.14 -
EY -1.84 -3.88 -4.10 -2.86 -1.74 -0.56 3.43 -
DY 0.90 0.83 0.86 0.31 0.29 0.34 0.73 15.96%
P/NAPS 1.88 2.10 2.03 2.35 2.47 2.09 2.16 -9.35%
Price Multiplier on Announcement Date
31/05/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date - 26/05/10 24/02/10 25/11/09 27/08/09 28/05/09 27/02/09 -
Price 0.00 0.32 0.34 0.37 0.41 0.44 0.41 -
P/RPS 0.00 3.90 4.18 4.63 5.52 6.42 2.67 -
P/EPS 0.00 -23.58 -23.69 -31.55 -53.49 -206.70 29.14 -
EY 0.00 -4.24 -4.22 -3.17 -1.87 -0.48 3.43 -
DY 0.00 0.90 0.88 0.35 0.31 0.29 0.73 -
P/NAPS 0.00 1.92 1.98 2.12 2.30 2.42 2.16 -

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