[TMCLIFE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 7.05%
YoY- -280.44%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 57,154 0 54,946 45,657 34,180 30,381 24,628 16.80%
PBT -8,769 0 -12,932 -9,320 5,826 13,933 11,920 -
Tax -37 0 -192 -80 -998 -3,600 -3,112 -55.86%
NP -8,806 0 -13,124 -9,400 4,828 10,333 8,808 -
-
NP to SH -8,806 0 -12,972 -9,002 4,989 10,377 8,808 -
-
Tax Rate - - - - 17.13% 25.84% 26.11% -
Total Cost 65,961 0 68,070 55,057 29,352 20,048 15,820 30.14%
-
Net Worth 121,839 0 91,164 105,379 77,602 67,588 46,461 19.47%
Dividend
29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 121,839 0 91,164 105,379 77,602 67,588 46,461 19.47%
NOSH 641,262 602,291 600,555 602,857 185,297 169,564 168,520 27.96%
Ratio Analysis
29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -15.41% 0.00% -23.88% -20.59% 14.13% 34.01% 35.76% -
ROE -7.23% 0.00% -14.23% -8.54% 6.43% 15.35% 18.96% -
Per Share
29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.91 0.00 9.15 7.57 18.45 17.92 14.61 -8.72%
EPS -1.37 0.00 -2.16 -1.49 2.69 6.12 5.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.00 0.1518 0.1748 0.4188 0.3986 0.2757 -6.63%
Adjusted Per Share Value based on latest NOSH - 596,562
29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.28 0.00 3.15 2.62 1.96 1.74 1.41 16.85%
EPS -0.51 0.00 -0.74 -0.52 0.29 0.60 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0699 0.00 0.0523 0.0605 0.0446 0.0388 0.0267 19.43%
Price Multiplier on Financial Quarter End Date
29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.35 0.49 0.50 0.41 1.50 1.12 0.83 -
P/RPS 3.93 0.00 5.46 5.41 8.13 6.25 5.68 -6.57%
P/EPS -25.49 0.00 -23.15 -27.46 55.71 18.30 15.88 -
EY -3.92 0.00 -4.32 -3.64 1.80 5.46 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 0.00 3.29 2.35 3.58 2.81 3.01 -8.68%
Price Multiplier on Announcement Date
29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 16/04/12 - 30/11/10 25/11/09 28/11/08 21/11/07 30/11/06 -
Price 0.31 0.00 0.51 0.37 0.43 1.15 0.80 -
P/RPS 3.48 0.00 5.57 4.89 2.33 6.42 5.47 -8.00%
P/EPS -22.57 0.00 -23.61 -24.78 15.97 18.79 15.31 -
EY -4.43 0.00 -4.24 -4.04 6.26 5.32 6.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.00 3.36 2.12 1.03 2.89 2.90 -10.08%

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