[TRANMIL] QoQ 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- -47.35%
YoY- 35.83%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 250,555 142,988 85,206 71,329 128,124 91,530 67,304 139.62%
PBT 60,591 18,930 17,088 13,781 39,329 17,778 17,052 132.31%
Tax -20,701 -5,485 -5,137 -4,220 -21,169 -7,554 -7,019 105.25%
NP 39,890 13,445 11,951 9,561 18,160 10,224 10,033 150.34%
-
NP to SH 39,890 13,445 11,951 9,561 18,160 10,224 10,033 150.34%
-
Tax Rate 34.17% 28.98% 30.06% 30.62% 53.83% 42.49% 41.16% -
Total Cost 210,665 129,543 73,255 61,768 109,964 81,306 57,271 137.72%
-
Net Worth 876,553 642,248 648,412 404,336 534,016 348,220 339,725 87.79%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 5,134 - - -
Div Payout % - - - - 28.28% - - -
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 876,553 642,248 648,412 404,336 534,016 348,220 339,725 87.79%
NOSH 219,138 214,082 216,137 202,168 171,159 159,004 158,749 23.90%
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 15.92% 9.40% 14.03% 13.40% 14.17% 11.17% 14.91% -
ROE 4.55% 2.09% 1.84% 2.36% 3.40% 2.94% 2.95% -
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 114.34 66.79 39.42 35.28 74.86 57.56 42.40 93.39%
EPS 17.48 6.19 5.54 4.50 10.61 6.43 6.32 96.67%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.00 3.00 3.00 2.00 3.12 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 92.78 52.95 31.55 26.41 47.45 33.89 24.92 139.64%
EPS 14.77 4.98 4.43 3.54 6.72 3.79 3.72 150.11%
DPS 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 3.246 2.3783 2.4011 1.4973 1.9775 1.2895 1.258 87.79%
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 9.27 15.87 26.89 26.93 11.89 12.59 16.04 -30.54%
P/EPS 58.23 168.78 191.70 200.88 83.88 112.75 107.59 -33.51%
EY 1.72 0.59 0.52 0.50 1.19 0.89 0.93 50.50%
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 2.85 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 10.23 15.57 26.89 28.34 12.42 14.33 16.16 -26.21%
P/EPS 64.27 165.60 191.70 211.45 87.65 128.30 108.39 -29.35%
EY 1.56 0.60 0.52 0.47 1.14 0.78 0.92 42.06%
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 2.98 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