[TMCLIFE] QoQ Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 162.79%
YoY- 236.36%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 18,807 72,221 51,652 33,919 16,402 59,206 42,866 -42.17%
PBT -316 2,121 1,253 975 148 -3,494 -6,577 -86.71%
Tax -52 74 1 18 -34 -494 -28 50.91%
NP -368 2,195 1,254 993 114 -3,988 -6,605 -85.33%
-
NP to SH -368 11,099 10,158 7,324 2,787 -6,420 -6,605 -85.33%
-
Tax Rate - -3.49% -0.08% -1.85% 22.97% - - -
Total Cost 19,175 70,026 50,398 32,926 16,288 63,194 49,471 -46.74%
-
Net Worth 117,759 128,684 127,974 126,004 110,013 103,452 121,839 -2.23%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div - 2,412 - - - - - -
Div Payout % - 21.74% - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 117,759 128,684 127,974 126,004 110,013 103,452 121,839 -2.23%
NOSH 735,999 804,275 799,842 787,526 733,421 689,680 641,262 9.59%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin -1.96% 3.04% 2.43% 2.93% 0.70% -6.74% -15.41% -
ROE -0.31% 8.63% 7.94% 5.81% 2.53% -6.21% -5.42% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 2.56 8.98 6.46 4.31 2.24 8.58 6.68 -47.14%
EPS -0.05 1.38 1.27 0.93 0.38 -0.93 -1.03 -86.61%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.15 0.15 0.19 -10.79%
Adjusted Per Share Value based on latest NOSH - 795,964
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 1.08 4.15 2.97 1.95 0.94 3.40 2.46 -42.14%
EPS -0.02 0.64 0.58 0.42 0.16 -0.37 -0.38 -85.88%
DPS 0.00 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0739 0.0735 0.0723 0.0632 0.0594 0.0699 -2.19%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.38 0.385 0.345 0.31 0.31 0.30 0.35 -
P/RPS 14.87 4.29 5.34 7.20 13.86 3.49 5.24 100.06%
P/EPS -760.00 27.90 27.17 33.33 81.58 -32.23 -33.98 689.34%
EY -0.13 3.58 3.68 3.00 1.23 -3.10 -2.94 -87.42%
DY 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.41 2.16 1.94 2.07 2.00 1.84 18.65%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 25/10/13 22/07/13 22/04/13 21/01/13 15/10/12 20/07/12 16/04/12 -
Price 0.42 0.46 0.365 0.40 0.34 0.34 0.31 -
P/RPS 16.44 5.12 5.65 9.29 15.20 3.96 4.64 131.87%
P/EPS -840.00 33.33 28.74 43.01 89.47 -36.53 -30.10 814.48%
EY -0.12 3.00 3.48 2.33 1.12 -2.74 -3.32 -89.00%
DY 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.88 2.28 2.50 2.27 2.27 1.63 37.44%

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