[TRANMIL] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.97%
YoY- 35.83%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 550,078 299,524 156,535 71,329 346,180 218,088 126,558 165.61%
PBT 110,390 49,800 30,869 13,781 86,620 48,362 30,584 134.75%
Tax -35,543 -14,843 -9,357 -4,220 -41,157 -21,066 -13,512 90.22%
NP 74,847 34,957 21,512 9,561 45,463 27,296 17,072 167.15%
-
NP to SH 74,847 34,957 21,512 9,561 45,463 27,296 17,072 167.15%
-
Tax Rate 32.20% 29.81% 30.31% 30.62% 47.51% 43.56% 44.18% -
Total Cost 475,231 264,567 135,023 61,768 300,717 190,792 109,486 165.38%
-
Net Worth 876,264 642,277 648,075 404,336 626,625 348,155 339,851 87.70%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 5,136 - - -
Div Payout % - - - - 11.30% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 876,264 642,277 648,075 404,336 626,625 348,155 339,851 87.70%
NOSH 219,066 214,092 216,025 202,168 171,209 158,974 158,809 23.84%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.61% 11.67% 13.74% 13.40% 13.13% 12.52% 13.49% -
ROE 8.54% 5.44% 3.32% 2.36% 7.26% 7.84% 5.02% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 251.10 139.90 72.46 35.28 202.20 137.18 79.69 114.48%
EPS 33.91 16.33 10.26 4.50 26.55 17.17 10.75 114.63%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.00 3.00 3.00 2.00 3.66 2.19 2.14 51.56%
Adjusted Per Share Value based on latest NOSH - 202,168
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 203.70 110.92 57.97 26.41 128.19 80.76 46.87 165.60%
EPS 27.72 12.94 7.97 3.54 16.84 10.11 6.32 167.22%
DPS 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 3.2449 2.3784 2.3999 1.4973 2.3205 1.2893 1.2585 87.70%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 10.60 10.60 10.60 9.50 8.90 7.25 6.80 -
P/RPS 4.22 7.58 14.63 26.93 4.40 5.28 8.53 -37.36%
P/EPS 31.02 64.92 106.45 200.88 33.52 42.22 63.26 -37.73%
EY 3.22 1.54 0.94 0.50 2.98 2.37 1.58 60.53%
DY 0.00 0.00 0.00 0.00 0.34 0.00 0.00 -
P/NAPS 2.65 3.53 3.53 4.75 2.43 3.31 3.18 -11.41%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 15/02/06 16/11/05 17/08/05 24/05/05 18/02/05 10/11/04 18/08/04 -
Price 11.70 10.40 10.60 10.00 9.30 8.25 6.85 -
P/RPS 4.66 7.43 14.63 28.34 4.60 6.01 8.60 -33.46%
P/EPS 34.24 63.69 106.45 211.45 35.02 48.05 63.72 -33.82%
EY 2.92 1.57 0.94 0.47 2.86 2.08 1.57 51.06%
DY 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
P/NAPS 2.93 3.47 3.53 5.00 2.54 3.77 3.20 -5.69%

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