[TMCLIFE] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -13.52%
YoY- -19.53%
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 54,860 0 40,712 32,700 27,860 23,828 0 -
PBT -9,336 0 -11,380 10,248 13,512 12,060 0 -
Tax 0 0 64 -2,588 -3,476 -2,864 0 -
NP -9,336 0 -11,316 7,660 10,036 9,196 0 -
-
NP to SH -9,336 0 -11,012 8,076 10,036 9,196 0 -
-
Tax Rate - - - 25.25% 25.73% 23.75% - -
Total Cost 64,196 0 52,028 25,040 17,824 14,632 0 -
-
Net Worth 65,830 0 108,803 0 52,200 43,177 0 -
Dividend
31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - 7,181 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 65,830 0 108,803 0 52,200 43,177 0 -
NOSH 598,461 600,000 598,478 185,229 168,389 167,810 0 -
Ratio Analysis
31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -17.02% 0.00% -27.80% 23.43% 36.02% 38.59% 0.00% -
ROE -14.18% 0.00% -10.12% 0.00% 19.23% 21.30% 0.00% -
Per Share
31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 9.17 0.00 6.80 17.65 16.54 14.20 0.00 -
EPS -1.56 0.00 -1.84 1.56 5.96 5.48 0.00 -
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.11 0.00 0.1818 0.00 0.31 0.2573 0.00 -
Adjusted Per Share Value based on latest NOSH - 185,229
31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 3.15 0.00 2.34 1.88 1.60 1.37 0.00 -
EPS -0.54 0.00 -0.63 0.46 0.58 0.53 0.00 -
DPS 0.00 0.00 0.41 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.00 0.0625 0.00 0.03 0.0248 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 29/08/11 30/08/10 31/03/09 31/03/08 30/03/07 31/03/06 - -
Price 0.41 0.42 0.38 1.65 0.99 0.92 0.00 -
P/RPS 4.47 0.00 5.59 9.35 5.98 6.48 0.00 -
P/EPS -26.28 0.00 -20.65 37.84 16.61 16.79 0.00 -
EY -3.80 0.00 -4.84 2.64 6.02 5.96 0.00 -
DY 0.00 0.00 3.16 0.00 0.00 0.00 0.00 -
P/NAPS 3.73 0.00 2.09 0.00 3.19 3.58 0.00 -
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 14/10/11 - 28/05/09 30/05/08 25/05/07 31/05/06 - -
Price 0.34 0.00 0.44 2.00 1.06 0.92 0.00 -
P/RPS 3.71 0.00 6.47 11.33 6.41 6.48 0.00 -
P/EPS -21.79 0.00 -23.91 45.87 17.79 16.79 0.00 -
EY -4.59 0.00 -4.18 2.18 5.62 5.96 0.00 -
DY 0.00 0.00 2.73 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 0.00 2.42 0.00 3.42 3.58 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