[TRANMIL] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -36.65%
YoY- -253.41%
Quarter Report
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 616,227 627,295 726,042 728,113 731,289 763,240 702,731 -8.36%
PBT -280,790 -173,667 -103,219 -85,568 -62,119 21,807 56,045 -
Tax -5,124 -540 -1,444 -1,568 -1,649 -20,793 -26,283 -66.27%
NP -285,914 -174,207 -104,663 -87,136 -63,768 1,014 29,762 -
-
NP to SH -285,914 -174,207 -104,663 -87,136 -63,768 1,014 29,762 -
-
Tax Rate - - - - - 95.35% 46.90% -
Total Cost 902,141 801,502 830,705 815,249 795,057 762,226 672,969 21.51%
-
Net Worth 432,168 643,072 661,381 692,206 1,237,177 941,608 937,480 -40.24%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 432,168 643,072 661,381 692,206 1,237,177 941,608 937,480 -40.24%
NOSH 270,105 270,198 269,951 268,297 247,435 235,402 234,370 9.89%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -46.40% -27.77% -14.42% -11.97% -8.72% 0.13% 4.24% -
ROE -66.16% -27.09% -15.82% -12.59% -5.15% 0.11% 3.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 228.14 232.16 268.95 271.38 295.55 324.23 299.84 -16.61%
EPS -105.85 -64.47 -38.77 -32.48 -25.77 0.43 12.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 2.38 2.45 2.58 5.00 4.00 4.00 -45.62%
Adjusted Per Share Value based on latest NOSH - 268,297
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 228.20 232.29 268.86 269.63 270.80 282.64 260.23 -8.36%
EPS -105.88 -64.51 -38.76 -32.27 -23.61 0.38 11.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6004 2.3814 2.4492 2.5633 4.5814 3.4869 3.4716 -40.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.69 4.48 4.54 13.10 14.20 11.60 12.80 -
P/RPS 1.18 1.93 1.69 4.83 4.80 3.58 4.27 -57.47%
P/EPS -2.54 -6.95 -11.71 -40.34 -55.10 2,692.96 100.80 -
EY -39.35 -14.39 -8.54 -2.48 -1.81 0.04 0.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.88 1.85 5.08 2.84 2.90 3.20 -34.84%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 28/11/07 28/08/07 15/08/07 27/02/07 15/11/06 16/08/06 -
Price 1.84 3.36 3.62 4.34 14.00 12.60 12.20 -
P/RPS 0.81 1.45 1.35 1.60 4.74 3.89 4.07 -65.81%
P/EPS -1.74 -5.21 -9.34 -13.36 -54.32 2,925.12 96.07 -
EY -57.53 -19.19 -10.71 -7.48 -1.84 0.03 1.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.41 1.48 1.68 2.80 3.15 3.05 -47.71%

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