[TMCLIFE] YoY Quarter Result on 31-May-2011

Announcement Date
18-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-May-2011
Profit Trend
QoQ- -156000.0%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/05/15 28/02/15 30/11/14 31/05/11 31/03/10 31/05/10 CAGR
Revenue 28,501 26,411 25,101 10,268 12,368 0 -
PBT 2,637 3,196 2,121 -3,146 -2,595 0 -
Tax 1,345 -290 186 28 -61 0 -
NP 3,982 2,906 2,307 -3,118 -2,656 0 -
-
NP to SH 3,982 2,906 2,307 -3,118 -2,656 0 -
-
Tax Rate -51.00% 9.07% -8.77% - - - -
Total Cost 24,519 23,505 22,794 13,386 15,024 0 -
-
Net Worth 308,604 299,681 156,546 65,957 102,966 105,004 24.04%
Dividend
31/05/15 28/02/15 30/11/14 31/05/11 31/03/10 31/05/10 CAGR
Div 1,393 - - - - - -
Div Payout % 35.00% - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/05/11 31/03/10 31/05/10 CAGR
Net Worth 308,604 299,681 156,546 65,957 102,966 105,004 24.04%
NOSH 995,499 908,125 823,928 599,615 617,674 617,674 10.01%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/05/11 31/03/10 31/05/10 CAGR
NP Margin 13.97% 11.00% 9.19% -30.37% -21.47% 0.00% -
ROE 1.29% 0.97% 1.47% -4.73% -2.58% 0.00% -
Per Share
31/05/15 28/02/15 30/11/14 31/05/11 31/03/10 31/05/10 CAGR
RPS 2.86 2.91 3.05 1.71 2.00 0.00 -
EPS 0.40 0.32 0.28 -0.52 -0.43 0.00 -
DPS 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.33 0.19 0.11 0.1667 0.17 12.75%
Adjusted Per Share Value based on latest NOSH - 599,615
31/05/15 28/02/15 30/11/14 31/05/11 31/03/10 31/05/10 CAGR
RPS 1.64 1.52 1.44 0.59 0.71 0.00 -
EPS 0.23 0.17 0.13 -0.18 -0.15 0.00 -
DPS 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1772 0.172 0.0899 0.0379 0.0591 0.0603 24.04%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/05/11 31/03/10 31/05/10 CAGR
Date 29/05/15 27/02/15 28/11/14 31/05/11 31/03/10 31/05/10 -
Price 0.695 0.71 0.475 0.47 0.35 0.32 -
P/RPS 24.28 24.41 15.59 27.45 0.00 0.00 -
P/EPS 173.75 221.87 169.64 -90.38 0.00 0.00 -
EY 0.58 0.45 0.59 -1.11 0.00 0.00 -
DY 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.15 2.50 4.27 0.00 1.88 3.56%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/05/11 31/03/10 31/05/10 CAGR
Date 24/07/15 22/04/15 22/01/15 18/07/11 26/05/10 - -
Price 0.585 0.68 0.63 0.43 0.32 0.00 -
P/RPS 20.43 23.38 20.68 25.11 0.00 0.00 -
P/EPS 146.25 212.50 225.00 -82.69 0.00 0.00 -
EY 0.68 0.47 0.44 -1.21 0.00 0.00 -
DY 0.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.06 3.32 3.91 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