[TMCLIFE] QoQ Cumulative Quarter Result on 30-Nov-2014

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
30-Nov-2014
Profit Trend
QoQ- 316.9%
YoY- 49.29%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 133,260 103,185 74,684 48,273 23,172 86,494 62,742 65.00%
PBT 12,948 8,598 5,961 2,765 643 6,740 3,937 120.67%
Tax -131 1,325 -20 270 85 -283 -161 -12.81%
NP 12,817 9,923 5,941 3,035 728 6,457 3,776 125.35%
-
NP to SH 12,817 9,923 5,941 3,035 728 6,457 3,776 125.35%
-
Tax Rate 1.01% -15.41% 0.34% -9.76% -13.22% 4.20% 4.09% -
Total Cost 120,443 93,262 68,743 45,238 22,444 80,037 58,966 60.77%
-
Net Worth 0 304,567 301,620 155,851 137,511 137,211 136,578 -
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 1,688 1,375 - - - 2,421 - -
Div Payout % 13.17% 13.86% - - - 37.50% - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 0 304,567 301,620 155,851 137,511 137,211 136,578 -
NOSH 1,205,833 982,475 914,000 820,270 808,888 807,124 803,404 30.99%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 9.62% 9.62% 7.95% 6.29% 3.14% 7.47% 6.02% -
ROE 0.00% 3.26% 1.97% 1.95% 0.53% 4.71% 2.76% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 11.05 10.50 8.17 5.89 2.86 10.72 7.81 25.95%
EPS 1.16 1.01 0.65 0.37 0.09 0.80 0.47 82.33%
DPS 0.14 0.14 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.00 0.31 0.33 0.19 0.17 0.17 0.17 -
Adjusted Per Share Value based on latest NOSH - 823,928
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 7.65 5.92 4.29 2.77 1.33 4.97 3.60 65.06%
EPS 0.74 0.57 0.34 0.17 0.04 0.37 0.22 123.99%
DPS 0.10 0.08 0.00 0.00 0.00 0.14 0.00 -
NAPS 0.00 0.1748 0.1732 0.0895 0.0789 0.0788 0.0784 -
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.52 0.695 0.71 0.475 0.48 0.39 0.375 -
P/RPS 4.71 6.62 8.69 8.07 16.76 3.64 4.80 -1.25%
P/EPS 48.92 68.81 109.23 128.38 533.33 48.75 79.79 -27.76%
EY 2.04 1.45 0.92 0.78 0.19 2.05 1.25 38.49%
DY 0.27 0.20 0.00 0.00 0.00 0.77 0.00 -
P/NAPS 0.00 2.24 2.15 2.50 2.82 2.29 2.21 -
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 21/10/15 24/07/15 22/04/15 22/01/15 24/10/14 23/07/14 29/04/14 -
Price 0.56 0.585 0.68 0.63 0.53 0.44 0.40 -
P/RPS 5.07 5.57 8.32 10.71 18.50 4.11 5.12 -0.65%
P/EPS 52.69 57.92 104.62 170.27 588.89 55.00 85.11 -27.29%
EY 1.90 1.73 0.96 0.59 0.17 1.82 1.18 37.25%
DY 0.25 0.24 0.00 0.00 0.00 0.68 0.00 -
P/NAPS 0.00 1.89 2.06 3.32 3.12 2.59 2.35 -

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