[TRANMIL] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 100.97%
YoY- 29.19%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 156,535 126,558 112,658 93,025 85,597 74,691 52,488 -1.15%
PBT 30,869 30,584 25,235 18,351 14,436 9,121 5,457 -1.82%
Tax -9,357 -13,512 -10,436 -6,104 -4,956 -3,340 -1,281 -2.09%
NP 21,512 17,072 14,799 12,247 9,480 5,781 4,176 -1.72%
-
NP to SH 21,512 17,072 14,799 12,247 9,480 5,781 4,176 -1.72%
-
Tax Rate 30.31% 44.18% 41.36% 33.26% 34.33% 36.62% 23.47% -
Total Cost 135,023 109,486 97,859 80,778 76,117 68,910 48,312 -1.08%
-
Net Worth 648,075 339,851 287,506 260,377 214,694 125,328 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 648,075 339,851 287,506 260,377 214,694 125,328 0 -100.00%
NOSH 216,025 158,809 151,319 102,915 92,941 44,129 40,153 -1.77%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 13.74% 13.49% 13.14% 13.17% 11.08% 7.74% 7.96% -
ROE 3.32% 5.02% 5.15% 4.70% 4.42% 4.61% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 72.46 79.69 74.45 90.39 92.10 169.25 130.72 0.62%
EPS 10.26 10.75 9.78 11.90 10.20 13.10 10.40 0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.14 1.90 2.53 2.31 2.84 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 102,550
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 57.97 46.87 41.72 34.45 31.70 27.66 19.44 -1.15%
EPS 7.97 6.32 5.48 4.54 3.51 2.14 1.55 -1.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3999 1.2585 1.0647 0.9642 0.795 0.4641 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 10.60 6.80 3.36 0.00 0.00 0.00 0.00 -
P/RPS 14.63 8.53 4.51 0.00 0.00 0.00 0.00 -100.00%
P/EPS 106.45 63.26 34.36 0.00 0.00 0.00 0.00 -100.00%
EY 0.94 1.58 2.91 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.18 1.77 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 17/08/05 18/08/04 22/08/03 27/08/02 29/08/01 28/08/00 - -
Price 10.60 6.85 4.26 0.00 0.00 0.00 0.00 -
P/RPS 14.63 8.60 5.72 0.00 0.00 0.00 0.00 -100.00%
P/EPS 106.45 63.72 43.56 0.00 0.00 0.00 0.00 -100.00%
EY 0.94 1.57 2.30 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 3.20 2.24 0.00 0.00 0.00 0.00 -100.00%

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