[TRANMIL] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
15-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -27.96%
YoY- -275.4%
Quarter Report
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 52,578 35,510 119,375 154,011 157,187 71,329 59,254 -1.97%
PBT 9,933 -42,508 -47,600 -31,679 -8,230 13,781 13,532 -5.02%
Tax -162 -1,314 -152 -174 -255 -4,220 -6,493 -45.92%
NP 9,771 -43,822 -47,752 -31,853 -8,485 9,561 7,039 5.61%
-
NP to SH 9,771 -43,822 -47,752 -31,853 -8,485 9,561 7,039 5.61%
-
Tax Rate 1.63% - - - - 30.62% 47.98% -
Total Cost 42,807 79,332 167,127 185,864 165,672 61,768 52,215 -3.25%
-
Net Worth 32,390 251,260 361,921 692,206 935,480 404,336 329,754 -32.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 32,390 251,260 361,921 692,206 935,480 404,336 329,754 -32.06%
NOSH 269,917 270,172 270,090 268,297 233,870 202,168 158,536 9.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 18.58% -123.41% -40.00% -20.68% -5.40% 13.40% 11.88% -
ROE 30.17% -17.44% -13.19% -4.60% -0.91% 2.36% 2.13% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 19.48 13.14 44.20 57.40 67.21 35.28 37.38 -10.28%
EPS 3.62 -16.22 -17.68 -11.87 -3.63 4.50 4.44 -3.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.12 0.93 1.34 2.58 4.00 2.00 2.08 -37.82%
Adjusted Per Share Value based on latest NOSH - 268,297
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 19.47 13.15 44.21 57.03 58.21 26.41 21.94 -1.97%
EPS 3.62 -16.23 -17.68 -11.80 -3.14 3.54 2.61 5.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.9304 1.3402 2.5633 3.4642 1.4973 1.2211 -32.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.40 0.56 2.20 13.10 12.70 9.50 6.80 -
P/RPS 2.05 4.26 4.98 22.82 18.90 26.93 18.19 -30.48%
P/EPS 11.05 -3.45 -12.44 -110.34 -350.05 200.88 153.15 -35.46%
EY 9.05 -28.96 -8.04 -0.91 -0.29 0.50 0.65 55.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 0.60 1.64 5.08 3.18 4.75 3.27 0.30%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 22/04/09 22/05/08 15/08/07 17/05/06 24/05/05 19/05/04 -
Price 0.46 0.67 1.40 4.34 13.10 10.00 6.15 -
P/RPS 2.36 5.10 3.17 7.56 19.49 28.34 16.45 -27.63%
P/EPS 12.71 -4.13 -7.92 -36.56 -361.07 211.45 138.51 -32.82%
EY 7.87 -24.21 -12.63 -2.74 -0.28 0.47 0.72 48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 0.72 1.04 1.68 3.28 5.00 2.96 4.38%

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