[TRANMIL] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 100.97%
YoY- 29.19%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 52,607 219,278 149,236 93,025 41,543 180,692 130,734 -45.52%
PBT 11,060 43,508 28,727 18,351 8,865 30,941 19,598 -31.73%
Tax -5,061 -21,639 -15,650 -6,104 -2,771 -10,410 -6,320 -13.77%
NP 5,999 21,869 13,077 12,247 6,094 20,531 13,278 -41.14%
-
NP to SH 5,999 21,869 13,077 12,247 6,094 20,531 13,278 -41.14%
-
Tax Rate 45.76% 49.74% 54.48% 33.26% 31.26% 33.64% 32.25% -
Total Cost 46,608 197,409 136,159 80,778 35,449 160,161 117,456 -46.03%
-
Net Worth 276,645 265,331 145,044 260,377 235,190 225,841 221,611 15.95%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,422 - - - 1,866 - -
Div Payout % - 20.22% - - - 9.09% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 276,645 265,331 145,044 260,377 235,190 225,841 221,611 15.95%
NOSH 150,350 147,406 145,044 102,915 95,218 93,322 93,507 37.28%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 11.40% 9.97% 8.76% 13.17% 14.67% 11.36% 10.16% -
ROE 2.17% 8.24% 9.02% 4.70% 2.59% 9.09% 5.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 34.99 148.76 102.89 90.39 43.63 193.62 139.81 -60.32%
EPS 3.99 14.51 8.75 11.90 6.40 22.00 14.20 -57.13%
DPS 0.00 3.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.84 1.80 1.00 2.53 2.47 2.42 2.37 -15.54%
Adjusted Per Share Value based on latest NOSH - 102,550
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 19.48 81.20 55.26 34.45 15.38 66.91 48.41 -45.52%
EPS 2.22 8.10 4.84 4.54 2.26 7.60 4.92 -41.19%
DPS 0.00 1.64 0.00 0.00 0.00 0.69 0.00 -
NAPS 1.0245 0.9826 0.5371 0.9642 0.8709 0.8363 0.8207 15.95%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 61.40 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 03/04/03 28/11/02 27/08/02 24/05/02 28/02/02 30/11/01 -
Price 2.97 2.40 0.00 0.00 0.00 0.00 0.00 -
P/RPS 8.49 1.61 0.00 0.00 0.00 0.00 0.00 -
P/EPS 74.44 16.18 0.00 0.00 0.00 0.00 0.00 -
EY 1.34 6.18 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.33 0.00 0.00 0.00 0.00 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