[TMCLIFE] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 29,516 24,338 20,222 0 -
PBT 13,852 12,328 10,580 0 -
Tax -3,622 -3,128 -9,018 0 -
NP 10,230 9,200 1,562 0 -
-
NP to SH 10,230 9,200 7,812 0 -
-
Tax Rate 26.15% 25.37% 85.24% - -
Total Cost 19,286 15,138 18,660 0 -
-
Net Worth 54,060 45,663 2,094 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 54,060 45,663 2,094 0 -
NOSH 168,256 168,498 11,357 0 -
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 34.66% 37.80% 7.72% 0.00% -
ROE 18.92% 20.15% 372.99% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 17.54 14.44 178.04 0.00 -
EPS 6.08 5.46 68.78 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.3213 0.271 0.1844 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1.69 1.40 1.16 0.00 -
EPS 0.59 0.53 0.45 0.00 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0262 0.0012 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 - - -
Price 1.17 0.90 0.00 0.00 -
P/RPS 6.67 6.23 0.00 0.00 -
P/EPS 19.24 16.48 0.00 0.00 -
EY 5.20 6.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 3.32 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/07 24/08/06 03/10/05 - -
Price 1.17 0.82 0.00 0.00 -
P/RPS 6.67 5.68 0.00 0.00 -
P/EPS 19.24 15.02 0.00 0.00 -
EY 5.20 6.66 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 3.03 0.00 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