[TRANMIL] YoY Quarter Result on 31-Mar-2005 [#1]

Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -47.35%
YoY- 35.83%
Quarter Report
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 119,375 154,011 157,187 71,329 59,254 52,607 41,543 19.21%
PBT -47,600 -31,679 -8,230 13,781 13,532 11,060 8,865 -
Tax -152 -174 -255 -4,220 -6,493 -5,061 -2,771 -38.33%
NP -47,752 -31,853 -8,485 9,561 7,039 5,999 6,094 -
-
NP to SH -47,752 -31,853 -8,485 9,561 7,039 5,999 6,094 -
-
Tax Rate - - - 30.62% 47.98% 45.76% 31.26% -
Total Cost 167,127 185,864 165,672 61,768 52,215 46,608 35,449 29.46%
-
Net Worth 361,921 692,206 935,480 404,336 329,754 276,645 235,190 7.44%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 361,921 692,206 935,480 404,336 329,754 276,645 235,190 7.44%
NOSH 270,090 268,297 233,870 202,168 158,536 150,350 95,218 18.95%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -40.00% -20.68% -5.40% 13.40% 11.88% 11.40% 14.67% -
ROE -13.19% -4.60% -0.91% 2.36% 2.13% 2.17% 2.59% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.20 57.40 67.21 35.28 37.38 34.99 43.63 0.21%
EPS -17.68 -11.87 -3.63 4.50 4.44 3.99 6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 2.58 4.00 2.00 2.08 1.84 2.47 -9.68%
Adjusted Per Share Value based on latest NOSH - 202,168
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 44.21 57.03 58.21 26.41 21.94 19.48 15.38 19.22%
EPS -17.68 -11.80 -3.14 3.54 2.61 2.22 2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3402 2.5633 3.4642 1.4973 1.2211 1.0245 0.8709 7.44%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.20 13.10 12.70 9.50 6.80 2.45 0.00 -
P/RPS 4.98 22.82 18.90 26.93 18.19 7.00 0.00 -
P/EPS -12.44 -110.34 -350.05 200.88 153.15 61.40 0.00 -
EY -8.04 -0.91 -0.29 0.50 0.65 1.63 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 5.08 3.18 4.75 3.27 1.33 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 22/05/08 15/08/07 17/05/06 24/05/05 19/05/04 30/05/03 24/05/02 -
Price 1.40 4.34 13.10 10.00 6.15 2.97 0.00 -
P/RPS 3.17 7.56 19.49 28.34 16.45 8.49 0.00 -
P/EPS -7.92 -36.56 -361.07 211.45 138.51 74.44 0.00 -
EY -12.63 -2.74 -0.28 0.47 0.72 1.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.68 3.28 5.00 2.96 1.61 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