[TMCLIFE] QoQ TTM Result on 31-Mar-2011

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- 0.01%
YoY- -215.59%
View:
Show?
TTM Result
30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 CAGR
Revenue 52,549 43,156 45,528 43,531 29,425 43,706 28,842 67.19%
PBT -8,681 -4,958 -25,243 -26,654 -26,531 -29,224 -7,103 18.75%
Tax 194 537 586 173 48 -35 -84 -
NP -8,487 -4,421 -24,657 -26,481 -26,483 -29,259 -7,187 15.31%
-
NP to SH -8,487 -4,662 -24,400 -26,459 -26,461 -29,185 -7,113 16.33%
-
Tax Rate - - - - - - - -
Total Cost 61,036 47,577 70,185 70,012 55,908 72,965 36,029 57.09%
-
Net Worth 60,740 65,830 65,957 72,170 0 69,223 91,267 -29.45%
Dividend
30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 CAGR
Net Worth 60,740 65,830 65,957 72,170 0 69,223 91,267 -29.45%
NOSH 607,400 598,461 599,615 601,416 601,416 601,416 601,232 0.87%
Ratio Analysis
30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 CAGR
NP Margin -16.15% -10.24% -54.16% -60.83% -90.00% -66.95% -24.92% -
ROE -13.97% -7.08% -36.99% -36.66% 0.00% -42.16% -7.79% -
Per Share
30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 CAGR
RPS 8.65 7.21 7.59 7.24 4.89 7.27 4.80 65.63%
EPS -1.40 -0.78 -4.07 -4.40 -4.40 -4.85 -1.18 15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.11 0.12 0.00 0.1151 0.1518 -30.06%
Adjusted Per Share Value based on latest NOSH - 601,416
30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 CAGR
RPS 3.02 2.48 2.61 2.50 1.69 2.51 1.66 66.98%
EPS -0.49 -0.27 -1.40 -1.52 -1.52 -1.68 -0.41 16.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0378 0.0379 0.0414 0.00 0.0397 0.0524 -29.40%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 CAGR
Date 30/11/11 29/08/11 31/05/11 31/03/11 28/02/11 30/12/10 30/09/10 -
Price 0.32 0.41 0.47 0.52 0.49 0.51 0.50 -
P/RPS 3.70 5.69 6.19 7.18 10.02 7.02 10.42 -58.81%
P/EPS -22.90 -52.63 -11.55 -11.82 -11.14 -10.51 -42.26 -40.84%
EY -4.37 -1.90 -8.66 -8.46 -8.98 -9.52 -2.37 68.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.73 4.27 4.33 0.00 4.43 3.29 -2.34%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 31/03/11 28/02/11 31/12/10 30/09/10 CAGR
Date 16/01/12 - - - - - - -
Price 0.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 3.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -22.19 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -4.51 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 0.00 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment