[TRANMIL] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -31.77%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 157,187 71,329 59,254 52,607 41,543 40,797 33,497 29.37%
PBT -8,230 13,781 13,532 11,060 8,865 6,511 3,443 -
Tax -255 -4,220 -6,493 -5,061 -2,771 -2,479 -1,433 -24.99%
NP -8,485 9,561 7,039 5,999 6,094 4,032 2,010 -
-
NP to SH -8,485 9,561 7,039 5,999 6,094 4,032 2,010 -
-
Tax Rate - 30.62% 47.98% 45.76% 31.26% 38.07% 41.62% -
Total Cost 165,672 61,768 52,215 46,608 35,449 36,765 31,487 31.86%
-
Net Worth 935,480 404,336 329,754 276,645 235,190 210,976 119,507 40.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 935,480 404,336 329,754 276,645 235,190 210,976 119,507 40.88%
NOSH 233,870 202,168 158,536 150,350 95,218 93,767 43,695 32.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -5.40% 13.40% 11.88% 11.40% 14.67% 9.88% 6.00% -
ROE -0.91% 2.36% 2.13% 2.17% 2.59% 1.91% 1.68% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 67.21 35.28 37.38 34.99 43.63 43.51 76.66 -2.16%
EPS -3.63 4.50 4.44 3.99 6.40 4.30 4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 2.00 2.08 1.84 2.47 2.25 2.735 6.53%
Adjusted Per Share Value based on latest NOSH - 150,350
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 58.21 26.41 21.94 19.48 15.38 15.11 12.40 29.38%
EPS -3.14 3.54 2.61 2.22 2.26 1.49 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4642 1.4973 1.2211 1.0245 0.8709 0.7813 0.4426 40.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 12.70 9.50 6.80 2.45 0.00 0.00 0.00 -
P/RPS 18.90 26.93 18.19 7.00 0.00 0.00 0.00 -
P/EPS -350.05 200.88 153.15 61.40 0.00 0.00 0.00 -
EY -0.29 0.50 0.65 1.63 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 4.75 3.27 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/06 24/05/05 19/05/04 30/05/03 24/05/02 29/05/01 26/05/00 -
Price 13.10 10.00 6.15 2.97 0.00 0.00 0.00 -
P/RPS 19.49 28.34 16.45 8.49 0.00 0.00 0.00 -
P/EPS -361.07 211.45 138.51 74.44 0.00 0.00 0.00 -
EY -0.28 0.47 0.72 1.34 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 5.00 2.96 1.61 0.00 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