[TRANMIL] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -70.32%
YoY- 51.14%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 219,278 149,236 93,025 41,543 180,692 130,734 85,597 86.90%
PBT 43,508 28,727 18,351 8,865 30,941 19,598 14,436 108.22%
Tax -21,639 -15,650 -6,104 -2,771 -10,410 -6,320 -4,956 166.42%
NP 21,869 13,077 12,247 6,094 20,531 13,278 9,480 74.32%
-
NP to SH 21,869 13,077 12,247 6,094 20,531 13,278 9,480 74.32%
-
Tax Rate 49.74% 54.48% 33.26% 31.26% 33.64% 32.25% 34.33% -
Total Cost 197,409 136,159 80,778 35,449 160,161 117,456 76,117 88.43%
-
Net Worth 265,331 145,044 260,377 235,190 225,841 221,611 214,694 15.11%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,422 - - - 1,866 - - -
Div Payout % 20.22% - - - 9.09% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 265,331 145,044 260,377 235,190 225,841 221,611 214,694 15.11%
NOSH 147,406 145,044 102,915 95,218 93,322 93,507 92,941 35.88%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 9.97% 8.76% 13.17% 14.67% 11.36% 10.16% 11.08% -
ROE 8.24% 9.02% 4.70% 2.59% 9.09% 5.99% 4.42% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 148.76 102.89 90.39 43.63 193.62 139.81 92.10 37.54%
EPS 14.51 8.75 11.90 6.40 22.00 14.20 10.20 26.40%
DPS 3.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.80 1.00 2.53 2.47 2.42 2.37 2.31 -15.28%
Adjusted Per Share Value based on latest NOSH - 95,218
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 81.20 55.26 34.45 15.38 66.91 48.41 31.70 86.89%
EPS 8.10 4.84 4.54 2.26 7.60 4.92 3.51 74.36%
DPS 1.64 0.00 0.00 0.00 0.69 0.00 0.00 -
NAPS 0.9826 0.5371 0.9642 0.8709 0.8363 0.8207 0.795 15.12%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 03/04/03 28/11/02 27/08/02 24/05/02 28/02/02 30/11/01 29/08/01 -
Price 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.18 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.18 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 1.25 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 -

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