[TMCLIFE] YoY Quarter Result on 30-Nov-2012 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 62.79%
YoY- 249.39%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Quarter Result
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Revenue 35,509 31,386 22,220 17,517 13,754 14,281 11,812 15.42%
PBT 6,272 4,854 2,513 827 -2,529 -2,693 -2,169 -
Tax -1,728 -1,579 -112 52 41 -83 -48 59.54%
NP 4,544 3,275 2,401 879 -2,488 -2,776 -2,217 -
-
NP to SH 4,544 3,275 2,401 4,537 -3,037 -2,724 -2,090 -
-
Tax Rate 27.55% 32.53% 4.46% -6.29% - - - -
Total Cost 30,965 28,111 19,819 16,638 16,242 17,057 14,029 10.87%
-
Net Worth 699,076 561,428 128,053 127,354 60,740 98,124 106,410 27.81%
Dividend
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Net Worth 699,076 561,428 128,053 127,354 60,740 98,124 106,410 27.81%
NOSH 1,747,692 1,559,523 800,333 795,964 607,400 605,333 597,142 15.02%
Ratio Analysis
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
NP Margin 12.80% 10.43% 10.81% 5.02% -18.09% -19.44% -18.77% -
ROE 0.65% 0.58% 1.88% 3.56% -5.00% -2.78% -1.96% -
Per Share
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
RPS 2.03 2.01 2.78 2.20 2.26 2.36 1.98 0.32%
EPS 0.26 0.21 0.30 0.57 -0.50 -0.45 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.36 0.16 0.16 0.10 0.1621 0.1782 11.11%
Adjusted Per Share Value based on latest NOSH - 795,964
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
RPS 2.04 1.80 1.28 1.01 0.79 0.82 0.68 15.39%
EPS 0.26 0.19 0.14 0.26 -0.17 -0.16 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4013 0.3223 0.0735 0.0731 0.0349 0.0563 0.0611 27.80%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Date 28/02/17 29/02/16 29/11/13 30/11/12 30/11/11 30/06/10 30/06/09 -
Price 0.95 0.66 0.38 0.31 0.32 0.34 0.44 -
P/RPS 46.76 32.79 13.69 14.09 14.13 14.41 22.24 10.17%
P/EPS 365.38 314.29 126.67 54.39 -64.00 -75.56 -125.71 -
EY 0.27 0.32 0.79 1.84 -1.56 -1.32 -0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.83 2.38 1.94 3.20 2.10 2.47 -0.48%
Price Multiplier on Announcement Date
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Date 28/04/17 21/04/16 20/01/14 21/01/13 16/01/12 25/08/10 27/08/09 -
Price 0.91 0.785 0.375 0.40 0.31 0.46 0.41 -
P/RPS 44.79 39.01 13.51 18.18 13.69 19.50 20.73 10.56%
P/EPS 350.00 373.81 125.00 70.18 -62.00 -102.22 -117.14 -
EY 0.29 0.27 0.80 1.43 -1.61 -0.98 -0.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.18 2.34 2.50 3.10 2.84 2.30 -0.11%

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