[TRANMIL] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -30.29%
YoY- 6.96%
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 91,530 61,935 56,211 45,137 37,226 26,715 0 -100.00%
PBT 17,778 12,583 10,376 5,162 5,841 4,509 0 -100.00%
Tax -7,554 -3,582 -5,163 -1,364 -2,290 -1,427 0 -100.00%
NP 10,224 9,001 5,213 3,798 3,551 3,082 0 -100.00%
-
NP to SH 10,224 9,001 5,213 3,798 3,551 3,082 0 -100.00%
-
Tax Rate 42.49% 28.47% 49.76% 26.42% 39.21% 31.65% - -
Total Cost 81,306 52,934 50,998 41,339 33,675 23,633 0 -100.00%
-
Net Worth 348,220 298,494 146,714 219,542 128,449 9,433,877 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 348,220 298,494 146,714 219,542 128,449 9,433,877 0 -100.00%
NOSH 159,004 153,863 146,714 92,634 43,839 39,974 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 11.17% 14.53% 9.27% 8.41% 9.54% 11.54% 0.00% -
ROE 2.94% 3.02% 3.55% 1.73% 2.76% 0.03% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 57.56 40.25 38.31 48.73 84.91 66.83 0.00 -100.00%
EPS 6.43 5.85 3.49 4.10 8.10 7.71 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 1.94 1.00 2.37 2.93 236.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 92,634
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 33.89 22.94 20.82 16.71 13.79 9.89 0.00 -100.00%
EPS 3.79 3.33 1.93 1.41 1.31 1.14 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2895 1.1054 0.5433 0.813 0.4757 34.9347 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 - - - - - -
Price 7.25 4.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 12.59 11.13 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 112.75 76.58 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 0.89 1.31 0.00 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 3.31 2.31 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 10/11/04 19/11/03 28/11/02 30/11/01 30/11/00 30/11/99 - -
Price 8.25 4.44 0.00 0.00 0.00 0.00 0.00 -
P/RPS 14.33 11.03 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 128.30 75.90 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 0.78 1.32 0.00 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 3.77 2.29 0.00 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