[TMCLIFE] YoY Cumulative Quarter Result on 31-Mar-2010

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010
Profit Trend
QoQ- 68.69%
YoY- 3.52%
View:
Show?
Cumulative Result
30/11/14 31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Revenue 48,273 80,448 70,180 12,368 0 -
PBT 2,765 -35,089 -31,943 -2,595 0 -
Tax 270 58 30 -61 0 -
NP 3,035 -35,031 -31,913 -2,656 0 -
-
NP to SH 3,035 -34,917 -31,799 -2,656 0 -
-
Tax Rate -9.76% - - - - -
Total Cost 45,238 115,479 102,093 15,024 0 -
-
Net Worth 155,851 66,221 72,270 102,966 105,004 9.16%
Dividend
30/11/14 31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/11/14 31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Net Worth 155,851 66,221 72,270 102,966 105,004 9.16%
NOSH 820,270 602,017 602,253 617,674 617,674 6.50%
Ratio Analysis
30/11/14 31/05/11 31/03/11 31/03/10 31/05/10 CAGR
NP Margin 6.29% -43.54% -45.47% -21.47% 0.00% -
ROE 1.95% -52.73% -44.00% -2.58% 0.00% -
Per Share
30/11/14 31/05/11 31/03/11 31/03/10 31/05/10 CAGR
RPS 5.89 13.36 11.65 2.00 0.00 -
EPS 0.37 -5.80 -5.28 -0.43 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.11 0.12 0.1667 0.17 2.50%
Adjusted Per Share Value based on latest NOSH - 617,674
30/11/14 31/05/11 31/03/11 31/03/10 31/05/10 CAGR
RPS 2.77 4.62 4.03 0.71 0.00 -
EPS 0.17 -2.00 -1.83 -0.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0895 0.038 0.0415 0.0591 0.0603 9.16%
Price Multiplier on Financial Quarter End Date
30/11/14 31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Date 28/11/14 31/05/11 31/03/11 31/03/10 31/05/10 -
Price 0.475 0.47 0.52 0.35 0.32 -
P/RPS 8.07 3.52 4.46 0.00 0.00 -
P/EPS 128.38 -8.10 -9.85 0.00 0.00 -
EY 0.78 -12.34 -10.15 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 4.27 4.33 0.00 1.88 6.53%
Price Multiplier on Announcement Date
30/11/14 31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Date 22/01/15 18/07/11 27/05/11 26/05/10 - -
Price 0.63 0.43 0.47 0.32 0.00 -
P/RPS 10.71 3.22 4.03 0.00 0.00 -
P/EPS 170.27 -7.41 -8.90 0.00 0.00 -
EY 0.59 -13.49 -11.23 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 3.91 3.92 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