[TMCLIFE] QoQ TTM Result on 31-May-2012 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 28.15%
YoY- 73.69%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 70,055 66,879 63,116 59,206 57,361 52,549 43,156 38.16%
PBT 2,714 1,589 -1,767 -3,751 -8,211 -8,681 -4,958 -
Tax -465 -518 -529 -495 383 194 537 -
NP 2,249 1,071 -2,296 -4,246 -7,828 -8,487 -4,421 -
-
NP to SH 10,343 6,275 -1,299 -6,420 -8,935 -8,487 -4,662 -
-
Tax Rate 17.13% 32.60% - - - - - -
Total Cost 67,806 65,808 65,412 63,452 65,189 61,036 47,577 26.67%
-
Net Worth 129,554 127,354 110,013 91,500 123,399 60,740 65,830 57.10%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 129,554 127,354 110,013 91,500 123,399 60,740 65,830 57.10%
NOSH 809,714 795,964 733,421 610,000 649,473 607,400 598,461 22.35%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin 3.21% 1.60% -3.64% -7.17% -13.65% -16.15% -10.24% -
ROE 7.98% 4.93% -1.18% -7.02% -7.24% -13.97% -7.08% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 8.65 8.40 8.61 9.71 8.83 8.65 7.21 12.91%
EPS 1.28 0.79 -0.18 -1.05 -1.38 -1.40 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.19 0.10 0.11 28.40%
Adjusted Per Share Value based on latest NOSH - 610,000
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 4.02 3.84 3.62 3.40 3.29 3.02 2.48 38.03%
EPS 0.59 0.36 -0.07 -0.37 -0.51 -0.49 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0744 0.0731 0.0632 0.0525 0.0708 0.0349 0.0378 57.12%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.345 0.31 0.31 0.30 0.35 0.32 0.41 -
P/RPS 3.99 3.69 3.60 3.09 3.96 3.70 5.69 -21.08%
P/EPS 27.01 39.32 -175.03 -28.50 -25.44 -22.90 -52.63 -
EY 3.70 2.54 -0.57 -3.51 -3.93 -4.37 -1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.94 2.07 2.00 1.84 3.20 3.73 -30.54%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 22/04/13 21/01/13 15/10/12 20/07/12 16/04/12 16/01/12 - -
Price 0.365 0.40 0.34 0.34 0.31 0.31 0.00 -
P/RPS 4.22 4.76 3.95 3.50 3.51 3.58 0.00 -
P/EPS 28.57 50.74 -191.97 -32.31 -22.53 -22.19 0.00 -
EY 3.50 1.97 -0.52 -3.10 -4.44 -4.51 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.50 2.27 2.27 1.63 3.10 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