[TMCLIFE] YoY Quarter Result on 31-Aug-2010 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 18,807 16,402 13,715 0 10,178 8,175 6,965 16.72%
PBT -316 148 -2,334 0 -2,845 2,562 3,378 -
Tax -52 -34 0 0 16 -646 -869 -35.48%
NP -368 114 -2,334 0 -2,829 1,916 2,509 -
-
NP to SH -368 2,787 -2,334 0 -2,753 2,019 2,509 -
-
Tax Rate - 22.97% - - - 25.21% 25.73% -
Total Cost 19,175 16,288 16,049 0 13,007 6,259 4,456 25.50%
-
Net Worth 117,759 110,013 65,830 0 108,803 0 52,200 13.49%
Dividend
31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 1,795 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 117,759 110,013 65,830 0 108,803 0 52,200 13.49%
NOSH 735,999 733,421 598,461 605,333 598,478 185,229 168,389 25.80%
Ratio Analysis
31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -1.96% 0.70% -17.02% 0.00% -27.80% 23.44% 36.02% -
ROE -0.31% 2.53% -3.55% 0.00% -2.53% 0.00% 4.81% -
Per Share
31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.56 2.24 2.29 0.00 1.70 4.41 4.14 -7.20%
EPS -0.05 0.38 -0.39 0.00 -0.46 0.39 1.49 -
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.16 0.15 0.11 0.00 0.1818 0.00 0.31 -9.78%
Adjusted Per Share Value based on latest NOSH - 605,333
31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1.08 0.94 0.79 0.00 0.58 0.47 0.40 16.71%
EPS -0.02 0.16 -0.13 0.00 -0.16 0.12 0.14 -
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0676 0.0632 0.0378 0.00 0.0625 0.00 0.03 13.47%
Price Multiplier on Financial Quarter End Date
31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/08/13 30/08/12 29/08/11 30/08/10 31/03/09 31/03/08 30/03/07 -
Price 0.38 0.31 0.41 0.42 0.38 1.65 0.99 -
P/RPS 14.87 13.86 17.89 0.00 22.34 37.39 23.93 -7.13%
P/EPS -760.00 81.58 -105.13 0.00 -82.61 151.38 66.44 -
EY -0.13 1.23 -0.95 0.00 -1.21 0.66 1.51 -
DY 0.00 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 2.38 2.07 3.73 0.00 2.09 0.00 3.19 -4.45%
Price Multiplier on Announcement Date
31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 31/03/08 31/03/07 CAGR
Date 25/10/13 15/10/12 14/10/11 - 28/05/09 30/05/08 25/05/07 -
Price 0.42 0.34 0.34 0.00 0.44 2.00 1.06 -
P/RPS 16.44 15.20 14.84 0.00 25.87 45.32 25.63 -6.67%
P/EPS -840.00 89.47 -87.18 0.00 -95.65 183.49 71.14 -
EY -0.12 1.12 -1.15 0.00 -1.05 0.55 1.41 -
DY 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
P/NAPS 2.63 2.27 3.09 0.00 2.42 0.00 3.42 -4.00%

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