[TMCLIFE] QoQ TTM Result on 30-Nov-2012 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 583.06%
YoY- 173.94%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Revenue 74,626 72,221 70,055 66,879 63,116 59,206 57,361 19.11%
PBT 1,639 2,103 2,714 1,589 -1,767 -3,751 -8,211 -
Tax 56 74 -465 -518 -529 -495 383 -72.14%
NP 1,695 2,177 2,249 1,071 -2,296 -4,246 -7,828 -
-
NP to SH 7,926 11,081 10,343 6,275 -1,299 -6,420 -8,935 -
-
Tax Rate -3.42% -3.52% 17.13% 32.60% - - - -
Total Cost 72,931 70,044 67,806 65,808 65,412 63,452 65,189 7.74%
-
Net Worth 117,759 125,466 129,554 127,354 110,013 91,500 123,399 -3.06%
Dividend
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Div 2,352 2,352 - - - - - -
Div Payout % 29.68% 21.23% - - - - - -
Equity
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Net Worth 117,759 125,466 129,554 127,354 110,013 91,500 123,399 -3.06%
NOSH 735,999 784,166 809,714 795,964 733,421 610,000 649,473 8.67%
Ratio Analysis
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
NP Margin 2.27% 3.01% 3.21% 1.60% -3.64% -7.17% -13.65% -
ROE 6.73% 8.83% 7.98% 4.93% -1.18% -7.02% -7.24% -
Per Share
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 10.14 9.21 8.65 8.40 8.61 9.71 8.83 9.63%
EPS 1.08 1.41 1.28 0.79 -0.18 -1.05 -1.38 -
DPS 0.32 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.15 0.15 0.19 -10.79%
Adjusted Per Share Value based on latest NOSH - 795,964
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
RPS 4.28 4.15 4.02 3.84 3.62 3.40 3.29 19.11%
EPS 0.46 0.64 0.59 0.36 -0.07 -0.37 -0.51 -
DPS 0.14 0.14 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.072 0.0744 0.0731 0.0632 0.0525 0.0708 -3.02%
Price Multiplier on Financial Quarter End Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 30/08/13 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.38 0.385 0.345 0.31 0.31 0.30 0.35 -
P/RPS 3.75 4.18 3.99 3.69 3.60 3.09 3.96 -3.55%
P/EPS 35.29 27.25 27.01 39.32 -175.03 -28.50 -25.44 -
EY 2.83 3.67 3.70 2.54 -0.57 -3.51 -3.93 -
DY 0.84 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.41 2.16 1.94 2.07 2.00 1.84 18.65%
Price Multiplier on Announcement Date
31/08/13 31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 CAGR
Date 25/10/13 22/07/13 22/04/13 21/01/13 15/10/12 20/07/12 16/04/12 -
Price 0.42 0.46 0.365 0.40 0.34 0.34 0.31 -
P/RPS 4.14 4.99 4.22 4.76 3.95 3.50 3.51 11.60%
P/EPS 39.00 32.55 28.57 50.74 -191.97 -32.31 -22.53 -
EY 2.56 3.07 3.50 1.97 -0.52 -3.10 -4.44 -
DY 0.76 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 2.88 2.28 2.50 2.27 2.27 1.63 37.44%

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