[TMCLIFE] YoY TTM Result on 31-May-2010

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010
Profit Trend
QoQ- 56.6%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Revenue 45,528 43,531 50,720 26,541 71.53%
PBT -25,243 -26,654 -8,484 -3,720 578.57%
Tax 586 173 -53 55 965.45%
NP -24,657 -26,481 -8,537 -3,665 572.76%
-
NP to SH -24,400 -26,459 -8,384 -3,639 570.51%
-
Tax Rate - - - - -
Total Cost 70,185 70,012 59,257 30,206 132.35%
-
Net Worth 65,957 72,170 102,966 105,004 -37.18%
Dividend
31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Div - - 1,788 1,788 -
Div Payout % - - 0.00% 0.00% -
Equity
31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Net Worth 65,957 72,170 102,966 105,004 -37.18%
NOSH 599,615 601,416 617,674 617,674 -2.92%
Ratio Analysis
31/05/11 31/03/11 31/03/10 31/05/10 CAGR
NP Margin -54.16% -60.83% -16.83% -13.81% -
ROE -36.99% -36.66% -8.14% -3.47% -
Per Share
31/05/11 31/03/11 31/03/10 31/05/10 CAGR
RPS 7.59 7.24 8.21 4.30 76.51%
EPS -4.07 -4.40 -1.36 -0.59 589.83%
DPS 0.00 0.00 0.29 0.29 -
NAPS 0.11 0.12 0.1667 0.17 -35.29%
Adjusted Per Share Value based on latest NOSH - 617,674
31/05/11 31/03/11 31/03/10 31/05/10 CAGR
RPS 2.61 2.50 2.91 1.52 71.71%
EPS -1.40 -1.52 -0.48 -0.21 566.66%
DPS 0.00 0.00 0.10 0.10 -
NAPS 0.0379 0.0414 0.0591 0.0603 -37.14%
Price Multiplier on Financial Quarter End Date
31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Date 31/05/11 31/03/11 31/03/10 31/05/10 -
Price 0.47 0.52 0.35 0.32 -
P/RPS 6.19 7.18 4.26 7.45 -16.91%
P/EPS -11.55 -11.82 -25.79 -54.32 -78.73%
EY -8.66 -8.46 -3.88 -1.84 370.65%
DY 0.00 0.00 0.83 0.90 -
P/NAPS 4.27 4.33 2.10 1.88 127.12%
Price Multiplier on Announcement Date
31/05/11 31/03/11 31/03/10 31/05/10 CAGR
Date - - 26/05/10 - -
Price 0.00 0.00 0.32 0.00 -
P/RPS 0.00 0.00 3.90 0.00 -
P/EPS 0.00 0.00 -23.58 0.00 -
EY 0.00 0.00 -4.24 0.00 -
DY 0.00 0.00 0.90 0.00 -
P/NAPS 0.00 0.00 1.92 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