[TRANMIL] QoQ TTM Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 14.1%
YoY- 63.59%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 182,167 168,281 151,213 160,238 197,800 209,018 292,883 -27.19%
PBT -223,073 -218,171 -270,612 -83,812 -95,324 -116,068 -121,160 50.38%
Tax -1,662 -730 -1,882 -1,485 -1,298 -1,002 160 -
NP -224,735 -218,901 -272,494 -85,297 -96,622 -117,070 -121,000 51.26%
-
NP to SH -224,735 -218,901 -272,494 -85,297 -99,303 -119,751 -123,681 49.06%
-
Tax Rate - - - - - - - -
Total Cost 406,902 387,182 423,707 245,535 294,422 326,088 413,883 -1.13%
-
Net Worth 26,965 32,390 21,609 234,993 245,629 251,260 294,379 -79.76%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 26,965 32,390 21,609 234,993 245,629 251,260 294,379 -79.76%
NOSH 269,656 269,917 270,119 270,107 264,117 270,172 270,072 -0.10%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -123.37% -130.08% -180.21% -53.23% -48.85% -56.01% -41.31% -
ROE -833.41% -675.83% -1,260.99% -36.30% -40.43% -47.66% -42.01% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 67.56 62.35 55.98 59.32 74.89 77.36 108.45 -27.12%
EPS -83.34 -81.10 -100.88 -31.58 -37.60 -44.32 -45.80 49.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.12 0.08 0.87 0.93 0.93 1.09 -79.74%
Adjusted Per Share Value based on latest NOSH - 270,107
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 67.46 62.32 56.00 59.34 73.25 77.40 108.46 -27.19%
EPS -83.22 -81.06 -100.91 -31.59 -36.77 -44.35 -45.80 49.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0999 0.1199 0.08 0.8702 0.9096 0.9304 1.0901 -79.76%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.40 0.88 1.19 1.30 0.56 0.54 -
P/RPS 0.56 0.64 1.57 2.01 1.74 0.72 0.50 7.87%
P/EPS -0.46 -0.49 -0.87 -3.77 -3.46 -1.26 -1.18 -46.72%
EY -219.32 -202.75 -114.64 -26.54 -28.92 -79.15 -84.81 88.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.33 11.00 1.37 1.40 0.60 0.50 287.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 19/08/10 17/05/10 23/02/10 18/11/09 18/08/09 22/04/09 23/02/09 -
Price 0.38 0.46 0.91 1.04 1.35 0.67 0.65 -
P/RPS 0.56 0.74 1.63 1.75 1.80 0.87 0.60 -4.50%
P/EPS -0.46 -0.57 -0.90 -3.29 -3.59 -1.51 -1.42 -52.92%
EY -219.32 -176.30 -110.86 -30.36 -27.85 -66.16 -70.45 113.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.80 3.83 11.38 1.20 1.45 0.72 0.60 243.47%

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