[TMCLIFE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1538.69%
YoY- -236.35%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 14,287 12,253 11,812 10,178 13,385 8,965 8,494 41.29%
PBT -1,743 -1,977 -2,169 -2,845 -322 450 1,358 -
Tax 83 -27 -48 16 74 -7 -96 -
NP -1,660 -2,004 -2,217 -2,829 -248 443 1,262 -
-
NP to SH -1,729 -1,909 -2,090 -2,753 -168 510 1,213 -
-
Tax Rate - - - - - 1.56% 7.07% -
Total Cost 15,947 14,257 14,029 13,007 13,633 8,522 7,232 69.16%
-
Net Worth 102,607 104,279 106,410 108,803 48,133 76,281 78,109 19.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,788 - - 1,795 762 - - -
Div Payout % 0.00% - - 0.00% 0.00% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 102,607 104,279 106,410 108,803 48,133 76,281 78,109 19.88%
NOSH 596,206 596,562 597,142 598,478 253,999 182,142 183,787 118.67%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -11.62% -16.36% -18.77% -27.80% -1.85% 4.94% 14.86% -
ROE -1.69% -1.83% -1.96% -2.53% -0.35% 0.67% 1.55% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.40 2.05 1.98 1.70 5.27 4.92 4.62 -35.30%
EPS -0.29 -0.32 -0.35 -0.46 -0.03 0.28 0.66 -
DPS 0.30 0.00 0.00 0.30 0.30 0.00 0.00 -
NAPS 0.1721 0.1748 0.1782 0.1818 0.1895 0.4188 0.425 -45.17%
Adjusted Per Share Value based on latest NOSH - 598,478
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.82 0.70 0.68 0.58 0.77 0.51 0.49 40.82%
EPS -0.10 -0.11 -0.12 -0.16 -0.01 0.03 0.07 -
DPS 0.10 0.00 0.00 0.10 0.04 0.00 0.00 -
NAPS 0.0589 0.0599 0.0611 0.0625 0.0276 0.0438 0.0448 19.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.35 0.41 0.44 0.38 0.41 1.50 1.57 -
P/RPS 14.61 19.96 22.24 22.34 7.78 30.48 33.97 -42.93%
P/EPS -120.69 -128.13 -125.71 -82.61 -619.88 535.71 237.88 -
EY -0.83 -0.78 -0.80 -1.21 -0.16 0.19 0.42 -
DY 0.86 0.00 0.00 0.79 0.73 0.00 0.00 -
P/NAPS 2.03 2.35 2.47 2.09 2.16 3.58 3.69 -32.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 28/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.34 0.37 0.41 0.44 0.41 0.43 1.57 -
P/RPS 14.19 18.01 20.73 25.87 7.78 8.74 33.97 -44.03%
P/EPS -117.24 -115.63 -117.14 -95.65 -619.88 153.57 237.88 -
EY -0.85 -0.86 -0.85 -1.05 -0.16 0.65 0.42 -
DY 0.88 0.00 0.00 0.68 0.73 0.00 0.00 -
P/NAPS 1.98 2.12 2.30 2.42 2.16 1.03 3.69 -33.89%

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