[TMCLIFE] YoY Annualized Quarter Result on 28-Feb-2013 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- -7.54%
YoY- 253.79%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Revenue 149,873 130,170 83,656 68,869 57,154 0 54,946 16.23%
PBT 27,189 21,560 5,249 1,670 -8,769 0 -12,932 -
Tax -7,272 -5,558 -214 1 -37 0 -192 72.42%
NP 19,917 16,001 5,034 1,672 -8,806 0 -13,124 -
-
NP to SH 19,917 16,001 5,034 13,544 -8,806 0 -12,972 -
-
Tax Rate 26.75% 25.78% 4.08% -0.06% - - - -
Total Cost 129,956 114,169 78,621 67,197 65,961 0 68,070 10.17%
-
Net Worth 694,790 0 136,578 127,974 121,839 0 91,164 35.58%
Dividend
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Net Worth 694,790 0 136,578 127,974 121,839 0 91,164 35.58%
NOSH 1,736,976 1,692,613 803,404 799,842 641,262 602,291 600,555 17.25%
Ratio Analysis
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
NP Margin 13.29% 12.29% 6.02% 2.43% -15.41% 0.00% -23.88% -
ROE 2.87% 0.00% 3.69% 10.58% -7.23% 0.00% -14.23% -
Per Share
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
RPS 8.63 7.69 10.41 8.61 8.91 0.00 9.15 -0.87%
EPS 1.15 1.00 0.63 1.69 -1.37 0.00 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.00 0.17 0.16 0.19 0.00 0.1518 15.63%
Adjusted Per Share Value based on latest NOSH - 809,714
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
RPS 8.60 7.47 4.80 3.95 3.28 0.00 3.15 16.24%
EPS 1.14 0.92 0.29 0.78 -0.51 0.00 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3989 0.00 0.0784 0.0735 0.0699 0.00 0.0523 35.60%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Date 31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 -
Price 0.895 0.775 0.375 0.345 0.35 0.49 0.50 -
P/RPS 10.37 10.08 3.60 4.01 3.93 0.00 5.46 10.09%
P/EPS 78.05 81.98 59.84 20.37 -25.49 0.00 -23.15 -
EY 1.28 1.22 1.67 4.91 -3.92 0.00 -4.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 0.00 2.21 2.16 1.84 0.00 3.29 -5.59%
Price Multiplier on Announcement Date
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Date 27/07/17 28/07/16 29/04/14 22/04/13 16/04/12 - 30/11/10 -
Price 0.795 0.875 0.40 0.365 0.31 0.00 0.51 -
P/RPS 9.21 11.38 3.84 4.24 3.48 0.00 5.57 7.82%
P/EPS 69.33 92.56 63.83 21.56 -22.57 0.00 -23.61 -
EY 1.44 1.08 1.57 4.64 -4.43 0.00 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 0.00 2.35 2.28 1.63 0.00 3.36 -7.55%

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