[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
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 48,531 47,628 44,340 41,022 39,019 34,266 33,329 28.38%
PBT -8,734 -7,313 -4,886 -1,359 4,048 7,068 10,143 -
Tax 23 15 35 -13 -675 -1,981 -2,890 -
NP -8,711 -7,298 -4,851 -1,372 3,373 5,087 7,253 -
-
NP to SH -8,558 -6,996 -4,577 -1,274 3,574 5,300 7,431 -
-
Tax Rate - - - - 16.67% 28.03% 28.49% -
Total Cost 57,242 54,926 49,191 42,394 35,646 29,179 26,076 68.66%
-
Net Worth 102,607 104,279 106,410 108,803 48,133 76,281 78,109 19.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,788 762 762 762 762 1,302 1,302 23.47%
Div Payout % 0.00% 0.00% 0.00% 0.00% 21.32% 24.58% 17.53% -
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 102,607 104,279 106,410 108,803 48,133 76,281 78,109 19.88%
NOSH 596,206 596,562 597,142 598,478 253,999 182,142 183,787 118.67%
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 -17.95% -15.32% -10.94% -3.34% 8.64% 14.85% 21.76% -
ROE -8.34% -6.71% -4.30% -1.17% 7.43% 6.95% 9.51% -
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 8.14 7.98 7.43 6.85 15.36 18.81 18.13 -41.28%
EPS -1.44 -1.17 -0.77 -0.21 1.41 2.91 4.04 -
DPS 0.30 0.13 0.13 0.13 0.30 0.72 0.71 -43.60%
NAPS 0.1721 0.1748 0.1782 0.1818 0.1895 0.4188 0.425 -45.17%
Adjusted Per Share Value based on latest NOSH - 598,478
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.79 2.73 2.55 2.36 2.24 1.97 1.91 28.65%
EPS -0.49 -0.40 -0.26 -0.07 0.21 0.30 0.43 -
DPS 0.10 0.04 0.04 0.04 0.04 0.07 0.07 26.76%
NAPS 0.0589 0.0599 0.0611 0.0625 0.0276 0.0438 0.0448 19.95%
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 0.35 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%
P/EPS -24.38 -34.96 -57.41 -178.51 29.14 51.55 38.83 -
EY -4.10 -2.86 -1.74 -0.56 3.43 1.94 2.58 -
DY 0.86 0.31 0.29 0.34 0.73 0.48 0.45 53.81%
P/NAPS 2.03 2.35 2.47 2.09 2.16 3.58 3.69 -32.78%
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 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%
P/EPS -23.69 -31.55 -53.49 -206.70 29.14 14.78 38.83 -
EY -4.22 -3.17 -1.87 -0.48 3.43 6.77 2.58 -
DY 0.88 0.35 0.31 0.29 0.73 1.66 0.45 56.18%
P/NAPS 1.98 2.12 2.30 2.42 2.16 1.03 3.69 -33.89%

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