[TMCLIFE] QoQ TTM Result on 31-Mar-2009 [#1]

Stock

[TMCLIFE] TMC LIFE SCIENCES BHD

Announcement Date

28-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Mar-2009 [#1]

Profit Trend

QoQ- -135.65%

YoY- -114.44%

Quarter Report

TMCLIFE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	48,531	47,628	44,340	41,022	39,019	34,266	33,329	28.38%
YoY %	1.90%	7.42%	8.09%	5.13%	13.87%	2.81%	-	-
Horiz. %	145.61%	142.90%	133.04%	123.08%	117.07%	102.81%	100.00%	-
PBT	-8,734	-7,313	-4,886	-1,359	4,048	7,068	10,143	-
YoY %	-19.43%	-49.67%	-259.53%	-133.57%	-42.73%	-30.32%	-	-
Horiz. %	-86.11%	-72.10%	-48.17%	-13.40%	39.91%	69.68%	100.00%	-
Tax	23	15	35	-13	-675	-1,981	-2,890	-
YoY %	53.33%	-57.14%	369.23%	98.07%	65.93%	31.45%	-	-
Horiz. %	-0.80%	-0.52%	-1.21%	0.45%	23.36%	68.55%	100.00%	-
NP	-8,711	-7,298	-4,851	-1,372	3,373	5,087	7,253	-
YoY %	-19.36%	-50.44%	-253.57%	-140.68%	-33.69%	-29.86%	-	-
Horiz. %	-120.10%	-100.62%	-66.88%	-18.92%	46.50%	70.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,558	-6,996	-4,577	-1,274	3,574	5,300	7,431	-
YoY %	-22.33%	-52.85%	-259.26%	-135.65%	-32.57%	-28.68%	-	-
Horiz. %	-115.17%	-94.15%	-61.59%	-17.14%	48.10%	71.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	16.67%	28.03%	28.49%	-
YoY %	-	-	-	-	-40.53%	-1.61%	-	-
Horiz. %	-	-	-	-	58.51%	98.39%	100.00%	-
Total Cost	57,242	54,926	49,191	42,394	35,646	29,179	26,076	68.66%
YoY %	4.22%	11.66%	16.03%	18.93%	22.16%	11.90%	-	-
Horiz. %	219.52%	210.64%	188.64%	162.58%	136.70%	111.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	102,607	104,279	106,410	108,803	48,133	76,281	78,109	19.88%
YoY %	-1.60%	-2.00%	-2.20%	126.05%	-36.90%	-2.34%	-	-
Horiz. %	131.36%	133.50%	136.23%	139.30%	61.62%	97.66%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,788	762	762	762	762	1,302	1,302	23.47%
YoY %	134.65%	0.00%	0.00%	0.00%	-41.47%	0.00%	-	-
Horiz. %	137.33%	58.53%	58.53%	58.53%	58.53%	100.00%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	21.32%	24.58%	17.53%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-13.26%	40.22%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	121.62%	140.22%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	102,607	104,279	106,410	108,803	48,133	76,281	78,109	19.88%
YoY %	-1.60%	-2.00%	-2.20%	126.05%	-36.90%	-2.34%	-	-
Horiz. %	131.36%	133.50%	136.23%	139.30%	61.62%	97.66%	100.00%	-
NOSH	596,206	596,562	597,142	598,478	253,999	182,142	183,787	118.67%
YoY %	-0.06%	-0.10%	-0.22%	135.62%	39.45%	-0.90%	-	-
Horiz. %	324.40%	324.59%	324.91%	325.64%	138.20%	99.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	-17.95%	-15.32%	-10.94%	-3.34%	8.64%	14.85%	21.76%	-
YoY %	-17.17%	-40.04%	-227.54%	-138.66%	-41.82%	-31.76%	-	-
Horiz. %	-82.49%	-70.40%	-50.28%	-15.35%	39.71%	68.24%	100.00%	-
ROE	-8.34%	-6.71%	-4.30%	-1.17%	7.43%	6.95%	9.51%	-
YoY %	-24.29%	-56.05%	-267.52%	-115.75%	6.91%	-26.92%	-	-
Horiz. %	-87.70%	-70.56%	-45.22%	-12.30%	78.13%	73.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	8.14	7.98	7.43	6.85	15.36	18.81	18.13	-41.28%
YoY %	2.01%	7.40%	8.47%	-55.40%	-18.34%	3.75%	-	-
Horiz. %	44.90%	44.02%	40.98%	37.78%	84.72%	103.75%	100.00%	-
EPS	-1.44	-1.17	-0.77	-0.21	1.41	2.91	4.04	-
YoY %	-23.08%	-51.95%	-266.67%	-114.89%	-51.55%	-27.97%	-	-
Horiz. %	-35.64%	-28.96%	-19.06%	-5.20%	34.90%	72.03%	100.00%	-
DPS	0.30	0.13	0.13	0.13	0.30	0.72	0.71	-43.60%
YoY %	130.77%	0.00%	0.00%	-56.67%	-58.33%	1.41%	-	-
Horiz. %	42.25%	18.31%	18.31%	18.31%	42.25%	101.41%	100.00%	-
NAPS	0.1721	0.1748	0.1782	0.1818	0.1895	0.4188	0.425	-45.17%
YoY %	-1.54%	-1.91%	-1.98%	-4.06%	-54.75%	-1.46%	-	-
Horiz. %	40.49%	41.13%	41.93%	42.78%	44.59%	98.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 598,478
RPS	2.79	2.73	2.55	2.36	2.24	1.97	1.91	28.65%
YoY %	2.20%	7.06%	8.05%	5.36%	13.71%	3.14%	-	-
Horiz. %	146.07%	142.93%	133.51%	123.56%	117.28%	103.14%	100.00%	-
EPS	-0.49	-0.40	-0.26	-0.07	0.21	0.30	0.43	-
YoY %	-22.50%	-53.85%	-271.43%	-133.33%	-30.00%	-30.23%	-	-
Horiz. %	-113.95%	-93.02%	-60.47%	-16.28%	48.84%	69.77%	100.00%	-
DPS	0.10	0.04	0.04	0.04	0.04	0.07	0.07	26.76%
YoY %	150.00%	0.00%	0.00%	0.00%	-42.86%	0.00%	-	-
Horiz. %	142.86%	57.14%	57.14%	57.14%	57.14%	100.00%	100.00%	-
NAPS	0.0589	0.0599	0.0611	0.0625	0.0276	0.0438	0.0448	19.95%
YoY %	-1.67%	-1.96%	-2.24%	126.45%	-36.99%	-2.23%	-	-
Horiz. %	131.47%	133.71%	136.38%	139.51%	61.61%	97.77%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.35	0.41	0.44	0.38	0.41	1.50	1.57	-
P/RPS	4.30	5.14	5.93	5.54	2.67	7.97	8.66	-37.21%
YoY %	-16.34%	-13.32%	7.04%	107.49%	-66.50%	-7.97%	-	-
Horiz. %	49.65%	59.35%	68.48%	63.97%	30.83%	92.03%	100.00%	-
P/EPS	-24.38	-34.96	-57.41	-178.51	29.14	51.55	38.83	-
YoY %	30.26%	39.10%	67.84%	-712.59%	-43.47%	32.76%	-	-
Horiz. %	-62.79%	-90.03%	-147.85%	-459.72%	75.05%	132.76%	100.00%	-
EY	-4.10	-2.86	-1.74	-0.56	3.43	1.94	2.58	-
YoY %	-43.36%	-64.37%	-210.71%	-116.33%	76.80%	-24.81%	-	-
Horiz. %	-158.91%	-110.85%	-67.44%	-21.71%	132.95%	75.19%	100.00%	-
DY	0.86	0.31	0.29	0.34	0.73	0.48	0.45	53.81%
YoY %	177.42%	6.90%	-14.71%	-53.42%	52.08%	6.67%	-	-
Horiz. %	191.11%	68.89%	64.44%	75.56%	162.22%	106.67%	100.00%	-
P/NAPS	2.03	2.35	2.47	2.09	2.16	3.58	3.69	-32.78%
YoY %	-13.62%	-4.86%	18.18%	-3.24%	-39.66%	-2.98%	-	-
Horiz. %	55.01%	63.69%	66.94%	56.64%	58.54%	97.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	25/11/09	27/08/09	28/05/09	27/02/09	28/11/08	29/08/08	-
Price	0.34	0.37	0.41	0.44	0.41	0.43	1.57	-
P/RPS	4.18	4.63	5.52	6.42	2.67	2.29	8.66	-38.38%
YoY %	-9.72%	-16.12%	-14.02%	140.45%	16.59%	-73.56%	-	-
Horiz. %	48.27%	53.46%	63.74%	74.13%	30.83%	26.44%	100.00%	-
P/EPS	-23.69	-31.55	-53.49	-206.70	29.14	14.78	38.83	-
YoY %	24.91%	41.02%	74.12%	-809.33%	97.16%	-61.94%	-	-
Horiz. %	-61.01%	-81.25%	-137.75%	-532.32%	75.05%	38.06%	100.00%	-
EY	-4.22	-3.17	-1.87	-0.48	3.43	6.77	2.58	-
YoY %	-33.12%	-69.52%	-289.58%	-113.99%	-49.34%	162.40%	-	-
Horiz. %	-163.57%	-122.87%	-72.48%	-18.60%	132.95%	262.40%	100.00%	-
DY	0.88	0.35	0.31	0.29	0.73	1.66	0.45	56.18%
YoY %	151.43%	12.90%	6.90%	-60.27%	-56.02%	268.89%	-	-
Horiz. %	195.56%	77.78%	68.89%	64.44%	162.22%	368.89%	100.00%	-
P/NAPS	1.98	2.12	2.30	2.42	2.16	1.03	3.69	-33.89%
YoY %	-6.60%	-7.83%	-4.96%	12.04%	109.71%	-72.09%	-	-
Horiz. %	53.66%	57.45%	62.33%	65.58%	58.54%	27.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos