[TRANMIL] YoY Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -160.15%
YoY- -454.45%
Quarter Report
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 50,659 30,507 68,069 104,750 203,497 142,988 91,530 -9.38%
PBT -134,825 -14,831 -26,343 -85,756 -15,308 18,930 17,778 -
Tax -285 -187 0 909 5 -5,485 -7,554 -42.07%
NP -135,110 -15,018 -26,343 -84,847 -15,303 13,445 10,224 -
-
NP to SH -135,110 -15,018 -29,024 -84,847 -15,303 13,445 10,224 -
-
Tax Rate - - - - - 28.98% 42.49% -
Total Cost 185,769 45,525 94,412 189,597 218,800 129,543 81,306 14.75%
-
Net Worth -110,745 234,993 321,588 643,072 941,608 642,248 348,220 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth -110,745 234,993 321,588 643,072 941,608 642,248 348,220 -
NOSH 270,111 270,107 270,242 270,198 235,402 214,082 159,004 9.22%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -266.70% -49.23% -38.70% -81.00% -7.52% 9.40% 11.17% -
ROE 0.00% -6.39% -9.03% -13.19% -1.63% 2.09% 2.94% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.75 11.29 25.19 38.77 86.45 66.79 57.56 -17.04%
EPS -50.02 -5.56 -10.74 -31.41 -6.50 6.19 6.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.41 0.87 1.19 2.38 4.00 3.00 2.19 -
Adjusted Per Share Value based on latest NOSH - 270,198
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 18.76 11.30 25.21 38.79 75.36 52.95 33.89 -9.38%
EPS -50.03 -5.56 -10.75 -31.42 -5.67 4.98 3.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4101 0.8702 1.1909 2.3814 3.4869 2.3783 1.2895 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.35 1.19 0.86 4.48 11.60 10.60 7.25 -
P/RPS 1.87 10.54 3.41 11.56 13.42 15.87 12.59 -27.21%
P/EPS -0.70 -21.40 -8.01 -14.27 -178.44 168.78 112.75 -
EY -142.91 -4.67 -12.49 -7.01 -0.56 0.59 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.37 0.72 1.88 2.90 3.53 3.31 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 15/11/10 18/11/09 25/11/08 28/11/07 15/11/06 16/11/05 10/11/04 -
Price 0.36 1.04 0.58 3.36 12.60 10.40 8.25 -
P/RPS 1.92 9.21 2.30 8.67 14.58 15.57 14.33 -28.45%
P/EPS -0.72 -18.71 -5.40 -10.70 -193.82 165.60 128.30 -
EY -138.94 -5.35 -18.52 -9.35 -0.52 0.60 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.20 0.49 1.41 3.15 3.47 3.77 -

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