[TRANMIL] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
17-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 19.67%
YoY- -82.8%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 207,046 202,319 182,167 168,281 151,213 160,238 197,800 3.08%
PBT -167,686 -343,067 -223,073 -218,171 -270,612 -83,812 -95,324 45.57%
Tax -1,710 -1,760 -1,662 -730 -1,882 -1,485 -1,298 20.11%
NP -169,396 -344,827 -224,735 -218,901 -272,494 -85,297 -96,622 45.24%
-
NP to SH -169,266 -344,827 -224,735 -218,901 -272,494 -85,297 -99,303 42.55%
-
Tax Rate - - - - - - - -
Total Cost 376,442 547,146 406,902 387,182 423,707 245,535 294,422 17.74%
-
Net Worth -145,823 -110,745 26,965 32,390 21,609 234,993 245,629 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth -145,823 -110,745 26,965 32,390 21,609 234,993 245,629 -
NOSH 270,043 270,111 269,656 269,917 270,119 270,107 264,117 1.48%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -81.82% -170.44% -123.37% -130.08% -180.21% -53.23% -48.85% -
ROE 0.00% 0.00% -833.41% -675.83% -1,260.99% -36.30% -40.43% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.67 74.90 67.56 62.35 55.98 59.32 74.89 1.57%
EPS -62.68 -127.66 -83.34 -81.10 -100.88 -31.58 -37.60 40.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.54 -0.41 0.10 0.12 0.08 0.87 0.93 -
Adjusted Per Share Value based on latest NOSH - 269,917
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 76.67 74.92 67.46 62.32 56.00 59.34 73.25 3.08%
EPS -62.68 -127.69 -83.22 -81.06 -100.91 -31.59 -36.77 42.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.54 -0.4101 0.0999 0.1199 0.08 0.8702 0.9096 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.25 0.35 0.38 0.40 0.88 1.19 1.30 -
P/RPS 0.33 0.47 0.56 0.64 1.57 2.01 1.74 -66.89%
P/EPS -0.40 -0.27 -0.46 -0.49 -0.87 -3.77 -3.46 -76.17%
EY -250.72 -364.75 -219.32 -202.75 -114.64 -26.54 -28.92 320.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.80 3.33 11.00 1.37 1.40 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 15/11/10 19/08/10 17/05/10 23/02/10 18/11/09 18/08/09 -
Price 0.195 0.36 0.38 0.46 0.91 1.04 1.35 -
P/RPS 0.25 0.48 0.56 0.74 1.63 1.75 1.80 -73.08%
P/EPS -0.31 -0.28 -0.46 -0.57 -0.90 -3.29 -3.59 -80.37%
EY -321.44 -354.61 -219.32 -176.30 -110.86 -30.36 -27.85 408.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 3.80 3.83 11.38 1.20 1.45 -

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