[TMCLIFE] YoY Annualized Quarter Result on 30-Nov-2012 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 31.4%
YoY- 236.36%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Revenue 143,422 125,436 82,054 67,838 52,492 53,298 43,980 16.65%
PBT 24,756 19,474 4,394 1,950 -8,730 -10,576 -10,028 -
Tax -6,790 -6,248 -328 36 82 -288 -64 83.68%
NP 17,966 13,226 4,066 1,986 -8,648 -10,864 -10,092 -
-
NP to SH 17,966 13,226 4,066 14,648 -10,742 -10,680 -9,686 -
-
Tax Rate 27.43% 32.08% 7.46% -1.85% - - - -
Total Cost 125,456 112,210 77,988 65,852 61,140 64,162 54,072 11.59%
-
Net Worth 691,000 0 130,111 126,004 60,740 97,260 106,546 27.59%
Dividend
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Net Worth 691,000 0 130,111 126,004 60,740 97,260 106,546 27.59%
NOSH 1,727,500 1,558,524 813,200 787,526 607,400 600,000 597,901 14.83%
Ratio Analysis
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
NP Margin 12.53% 10.54% 4.96% 2.93% -16.47% -20.38% -22.95% -
ROE 2.60% 0.00% 3.13% 11.63% -17.69% -10.98% -9.09% -
Per Share
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
RPS 8.30 8.05 10.09 8.61 8.64 8.88 7.36 1.57%
EPS 1.04 0.90 0.50 1.86 -1.78 -1.78 -1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.00 0.16 0.16 0.10 0.1621 0.1782 11.11%
Adjusted Per Share Value based on latest NOSH - 795,964
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
RPS 8.23 7.20 4.71 3.89 3.01 3.06 2.52 16.68%
EPS 1.03 0.76 0.23 0.84 -0.62 -0.61 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.00 0.0747 0.0723 0.0349 0.0558 0.0612 27.58%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Date 28/02/17 29/02/16 29/11/13 30/11/12 30/11/11 30/06/10 30/06/09 -
Price 0.95 0.66 0.38 0.31 0.32 0.34 0.44 -
P/RPS 11.44 8.20 3.77 3.60 3.70 3.83 5.98 8.82%
P/EPS 91.35 77.77 76.00 16.67 -18.09 -19.10 -27.16 -
EY 1.09 1.29 1.32 6.00 -5.53 -5.24 -3.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 0.00 2.38 1.94 3.20 2.10 2.47 -0.48%
Price Multiplier on Announcement Date
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Date 28/04/17 21/04/16 20/01/14 21/01/13 16/01/12 25/08/10 27/08/09 -
Price 0.91 0.785 0.375 0.40 0.31 0.46 0.41 -
P/RPS 10.96 9.75 3.72 4.64 3.59 5.18 5.57 9.22%
P/EPS 87.50 92.50 75.00 21.51 -17.53 -25.84 -25.31 -
EY 1.14 1.08 1.33 4.65 -5.70 -3.87 -3.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.00 2.34 2.50 3.10 2.84 2.30 -0.11%

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