[TMCLIFE] YoY Quarter Result on 28-Feb-2011 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
28-Feb-2011 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 21,715 17,733 15,185 0 14,561 12,253 8,965 17.74%
PBT 1,740 278 -1,165 0 -4,410 -1,977 450 28.36%
Tax 3 -17 -69 0 -1 -27 -7 -
NP 1,743 261 -1,234 0 -4,411 -2,004 443 28.77%
-
NP to SH 1,743 2,834 -1,234 0 -4,389 -1,909 510 25.46%
-
Tax Rate -0.17% 6.12% - - - - 1.56% -
Total Cost 19,972 17,472 16,419 0 18,972 14,257 8,522 17.02%
-
Net Worth 134,686 129,554 123,399 0 91,267 104,279 76,281 11.06%
Dividend
28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 134,686 129,554 123,399 0 91,267 104,279 76,281 11.06%
NOSH 792,272 809,714 649,473 601,416 601,232 596,562 182,142 31.18%
Ratio Analysis
28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.03% 1.47% -8.13% 0.00% -30.29% -16.36% 4.94% -
ROE 1.29% 2.19% -1.00% 0.00% -4.81% -1.83% 0.67% -
Per Share
28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.74 2.19 2.34 0.00 2.42 2.05 4.92 -10.24%
EPS 0.22 0.35 -0.19 0.00 -0.73 -0.32 0.28 -4.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.19 0.00 0.1518 0.1748 0.4188 -15.33%
Adjusted Per Share Value based on latest NOSH - 601,416
28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.25 1.02 0.87 0.00 0.84 0.70 0.51 17.99%
EPS 0.10 0.16 -0.07 0.00 -0.25 -0.11 0.03 24.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0773 0.0744 0.0708 0.00 0.0524 0.0599 0.0438 11.05%
Price Multiplier on Financial Quarter End Date
28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 -
Price 0.375 0.345 0.35 0.49 0.50 0.41 1.50 -
P/RPS 13.68 15.75 14.97 0.00 20.65 19.96 30.48 -13.74%
P/EPS 170.45 98.57 -184.21 0.00 -68.49 -128.13 535.71 -19.05%
EY 0.59 1.01 -0.54 0.00 -1.46 -0.78 0.19 23.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.16 1.84 0.00 3.29 2.35 3.58 -8.52%
Price Multiplier on Announcement Date
28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 CAGR
Date 29/04/14 22/04/13 16/04/12 - 30/11/10 25/11/09 28/11/08 -
Price 0.40 0.365 0.31 0.00 0.51 0.37 0.43 -
P/RPS 14.59 16.67 13.26 0.00 21.06 18.01 8.74 9.92%
P/EPS 181.82 104.29 -163.16 0.00 -69.86 -115.63 153.57 3.16%
EY 0.55 0.96 -0.61 0.00 -1.43 -0.86 0.65 -3.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 2.28 1.63 0.00 3.36 2.12 1.03 16.44%

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