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

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 10.72%
YoY- 39.3%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 207,544 139,402 316,262 544,921 683,580 399,365 290,784 -5.46%
PBT -173,428 -76,821 -126,618 -200,442 -51,712 66,400 64,482 -
Tax -2,068 -2,230 -37 1,356 -122 -19,790 -28,088 -35.24%
NP -175,496 -79,052 -126,656 -199,086 -51,834 46,609 36,394 -
-
NP to SH -175,496 -79,052 -130,230 -199,086 -51,834 46,609 36,394 -
-
Tax Rate - - - - - 29.80% 43.56% -
Total Cost 383,040 218,454 442,918 744,007 735,414 352,756 254,389 7.05%
-
Net Worth -110,742 234,995 321,434 641,326 938,494 642,277 348,155 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth -110,742 234,995 321,434 641,326 938,494 642,277 348,155 -
NOSH 270,104 270,109 270,113 269,464 234,623 214,092 158,974 9.23%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -84.56% -56.71% -40.05% -36.53% -7.58% 11.67% 12.52% -
ROE 0.00% -33.64% -40.52% -31.04% -5.52% 7.26% 10.45% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 76.84 51.61 117.09 202.22 291.35 186.54 182.91 -13.45%
EPS -64.97 -29.27 -48.21 -73.88 -22.09 21.77 22.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.41 0.87 1.19 2.38 4.00 3.00 2.19 -
Adjusted Per Share Value based on latest NOSH - 270,107
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 76.86 51.62 117.12 201.79 253.14 147.89 107.68 -5.46%
EPS -64.99 -29.27 -48.23 -73.72 -19.19 17.26 13.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4101 0.8702 1.1903 2.3749 3.4754 2.3784 1.2893 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.35 1.19 0.86 4.48 11.60 10.60 7.25 -
P/RPS 0.46 2.31 0.73 2.22 3.98 5.68 3.96 -30.13%
P/EPS -0.54 -4.07 -1.78 -6.06 -52.51 48.69 31.67 -
EY -185.64 -24.59 -56.06 -16.49 -1.90 2.05 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.37 0.72 1.88 2.90 3.53 3.31 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 18/11/09 25/11/08 28/11/07 15/11/06 16/11/05 10/11/04 -
Price 0.36 1.04 0.58 3.36 12.60 10.40 8.25 -
P/RPS 0.47 2.02 0.50 1.66 4.32 5.58 4.51 -31.38%
P/EPS -0.55 -3.55 -1.20 -4.55 -57.03 47.77 36.04 -
EY -180.48 -28.14 -83.13 -21.99 -1.75 2.09 2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.20 0.49 1.41 3.15 3.47 3.77 -

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