[TRANMIL] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -20.11%
YoY- -451.67%
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 182,167 197,800 481,414 726,042 702,731 376,189 303,069 -8.13%
PBT -223,073 -95,324 -284,835 -103,219 56,045 87,976 70,875 -
Tax -1,662 -1,298 -5,260 -1,444 -26,283 -38,080 -30,495 -38.41%
NP -224,735 -96,622 -290,095 -104,663 29,762 49,896 40,380 -
-
NP to SH -224,735 -99,303 -290,095 -104,663 29,762 49,896 40,380 -
-
Tax Rate - - - - 46.90% 43.28% 43.03% -
Total Cost 406,902 294,422 771,509 830,705 672,969 326,293 262,689 7.56%
-
Net Worth 26,965 245,629 345,583 661,381 937,480 648,412 339,725 -34.43%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 5,134 4,660 -
Div Payout % - - - - - 10.29% 11.54% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 26,965 245,629 345,583 661,381 937,480 648,412 339,725 -34.43%
NOSH 269,656 264,117 269,987 269,951 234,370 216,137 158,749 9.22%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -123.37% -48.85% -60.26% -14.42% 4.24% 13.26% 13.32% -
ROE -833.41% -40.43% -83.94% -15.82% 3.17% 7.70% 11.89% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 67.56 74.89 178.31 268.95 299.84 174.05 190.91 -15.89%
EPS -83.34 -37.60 -107.45 -38.77 12.70 23.09 25.44 -
DPS 0.00 0.00 0.00 0.00 0.00 2.38 2.94 -
NAPS 0.10 0.93 1.28 2.45 4.00 3.00 2.14 -39.97%
Adjusted Per Share Value based on latest NOSH - 269,951
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 67.46 73.25 178.27 268.86 260.23 139.31 112.23 -8.13%
EPS -83.22 -36.77 -107.43 -38.76 11.02 18.48 14.95 -
DPS 0.00 0.00 0.00 0.00 0.00 1.90 1.73 -
NAPS 0.0999 0.9096 1.2797 2.4492 3.4716 2.4011 1.258 -34.42%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 1.30 1.21 4.54 12.80 10.60 6.80 -
P/RPS 0.56 1.74 0.68 1.69 4.27 6.09 3.56 -26.51%
P/EPS -0.46 -3.46 -1.13 -11.71 100.80 45.92 26.73 -
EY -219.32 -28.92 -88.80 -8.54 0.99 2.18 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.22 0.43 -
P/NAPS 3.80 1.40 0.95 1.85 3.20 3.53 3.18 3.01%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 19/08/10 18/08/09 15/08/08 28/08/07 16/08/06 17/08/05 18/08/04 -
Price 0.38 1.35 1.12 3.62 12.20 10.60 6.85 -
P/RPS 0.56 1.80 0.63 1.35 4.07 6.09 3.59 -26.62%
P/EPS -0.46 -3.59 -1.04 -9.34 96.07 45.92 26.93 -
EY -219.32 -27.85 -95.94 -10.71 1.04 2.18 3.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.22 0.43 -
P/NAPS 3.80 1.45 0.88 1.48 3.05 3.53 3.20 2.90%

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