[TMCLIFE] QoQ Cumulative Quarter Result on 29-Feb-2012 [#3]

Announcement Date
16-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
29-Feb-2012 [#3]
Profit Trend
QoQ- -22.98%
YoY--%
View:
Show?
Cumulative Result
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Revenue 33,919 16,402 59,206 42,866 26,246 13,715 80,448 -43.68%
PBT 975 148 -3,494 -6,577 -4,365 -2,334 -35,089 -
Tax 18 -34 -494 -28 41 0 58 -54.06%
NP 993 114 -3,988 -6,605 -4,324 -2,334 -35,031 -
-
NP to SH 7,324 2,787 -6,420 -6,605 -5,371 -2,334 -34,917 -
-
Tax Rate -1.85% 22.97% - - - - - -
Total Cost 32,926 16,288 63,194 49,471 30,570 16,049 115,479 -56.58%
-
Net Worth 126,004 110,013 103,452 121,839 60,740 65,830 66,221 53.37%
Dividend
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Net Worth 126,004 110,013 103,452 121,839 60,740 65,830 66,221 53.37%
NOSH 787,526 733,421 689,680 641,262 607,400 598,461 602,017 19.55%
Ratio Analysis
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
NP Margin 2.93% 0.70% -6.74% -15.41% -16.47% -17.02% -43.54% -
ROE 5.81% 2.53% -6.21% -5.42% -8.84% -3.55% -52.73% -
Per Share
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 4.31 2.24 8.58 6.68 4.32 2.29 13.36 -52.86%
EPS 0.93 0.38 -0.93 -1.03 -0.89 -0.39 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.19 0.10 0.11 0.11 28.28%
Adjusted Per Share Value based on latest NOSH - 649,473
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
RPS 1.95 0.94 3.40 2.46 1.51 0.79 4.62 -43.64%
EPS 0.42 0.16 -0.37 -0.38 -0.31 -0.13 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0632 0.0594 0.0699 0.0349 0.0378 0.038 53.36%
Price Multiplier on Financial Quarter End Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 -
Price 0.31 0.31 0.30 0.35 0.32 0.41 0.47 -
P/RPS 7.20 13.86 3.49 5.24 7.41 17.89 3.52 60.92%
P/EPS 33.33 81.58 -32.23 -33.98 -36.19 -105.13 -8.10 -
EY 3.00 1.23 -3.10 -2.94 -2.76 -0.95 -12.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.07 2.00 1.84 3.20 3.73 4.27 -40.81%
Price Multiplier on Announcement Date
30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 CAGR
Date 21/01/13 15/10/12 20/07/12 16/04/12 16/01/12 14/10/11 18/07/11 -
Price 0.40 0.34 0.34 0.31 0.31 0.34 0.43 -
P/RPS 9.29 15.20 3.96 4.64 7.17 14.84 3.22 102.27%
P/EPS 43.01 89.47 -36.53 -30.10 -35.06 -87.18 -7.41 -
EY 2.33 1.12 -2.74 -3.32 -2.85 -1.15 -13.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.27 2.27 1.63 3.10 3.09 3.91 -25.72%

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