[TMCLIFE] QoQ TTM Result on 31-Aug-2012 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
15-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 79.77%
YoY- 72.14%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 72,221 70,055 66,879 63,116 59,206 57,361 52,549 23.58%
PBT 2,103 2,714 1,589 -1,767 -3,751 -8,211 -8,681 -
Tax 74 -465 -518 -529 -495 383 194 -47.37%
NP 2,177 2,249 1,071 -2,296 -4,246 -7,828 -8,487 -
-
NP to SH 11,081 10,343 6,275 -1,299 -6,420 -8,935 -8,487 -
-
Tax Rate -3.52% 17.13% 32.60% - - - - -
Total Cost 70,044 67,806 65,808 65,412 63,452 65,189 61,036 9.60%
-
Net Worth 125,466 129,554 127,354 110,013 91,500 123,399 60,740 62.12%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 2,352 - - - - - - -
Div Payout % 21.23% - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 125,466 129,554 127,354 110,013 91,500 123,399 60,740 62.12%
NOSH 784,166 809,714 795,964 733,421 610,000 649,473 607,400 18.54%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 3.01% 3.21% 1.60% -3.64% -7.17% -13.65% -16.15% -
ROE 8.83% 7.98% 4.93% -1.18% -7.02% -7.24% -13.97% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 9.21 8.65 8.40 8.61 9.71 8.83 8.65 4.26%
EPS 1.41 1.28 0.79 -0.18 -1.05 -1.38 -1.40 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.15 0.15 0.19 0.10 36.75%
Adjusted Per Share Value based on latest NOSH - 733,421
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 4.15 4.02 3.84 3.62 3.40 3.29 3.02 23.57%
EPS 0.64 0.59 0.36 -0.07 -0.37 -0.51 -0.49 -
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0744 0.0731 0.0632 0.0525 0.0708 0.0349 61.98%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.385 0.345 0.31 0.31 0.30 0.35 0.32 -
P/RPS 4.18 3.99 3.69 3.60 3.09 3.96 3.70 8.46%
P/EPS 27.25 27.01 39.32 -175.03 -28.50 -25.44 -22.90 -
EY 3.67 3.70 2.54 -0.57 -3.51 -3.93 -4.37 -
DY 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.16 1.94 2.07 2.00 1.84 3.20 -17.20%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 22/07/13 22/04/13 21/01/13 15/10/12 20/07/12 16/04/12 16/01/12 -
Price 0.46 0.365 0.40 0.34 0.34 0.31 0.31 -
P/RPS 4.99 4.22 4.76 3.95 3.50 3.51 3.58 24.75%
P/EPS 32.55 28.57 50.74 -191.97 -32.31 -22.53 -22.19 -
EY 3.07 3.50 1.97 -0.52 -3.10 -4.44 -4.51 -
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.28 2.50 2.27 2.27 1.63 3.10 -4.78%

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