[TRANMIL] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -47.6%
YoY- -40.35%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 728,113 731,289 763,240 702,731 635,936 550,078 427,647 42.63%
PBT -85,568 -62,119 21,807 56,045 88,379 110,390 89,128 -
Tax -1,568 -1,649 -20,793 -26,283 -31,578 -35,543 -36,011 -87.64%
NP -87,136 -63,768 1,014 29,762 56,801 74,847 53,117 -
-
NP to SH -87,136 -63,768 1,014 29,762 56,801 74,847 53,117 -
-
Tax Rate - - 95.35% 46.90% 35.73% 32.20% 40.40% -
Total Cost 815,249 795,057 762,226 672,969 579,135 475,231 374,530 68.03%
-
Net Worth 692,206 1,237,177 941,608 937,480 935,480 876,553 642,248 5.12%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - 5,134 -
Div Payout % - - - - - - 9.67% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 692,206 1,237,177 941,608 937,480 935,480 876,553 642,248 5.12%
NOSH 268,297 247,435 235,402 234,370 233,870 219,138 214,082 16.25%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -11.97% -8.72% 0.13% 4.24% 8.93% 13.61% 12.42% -
ROE -12.59% -5.15% 0.11% 3.17% 6.07% 8.54% 8.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 271.38 295.55 324.23 299.84 271.92 251.02 199.76 22.68%
EPS -32.48 -25.77 0.43 12.70 24.29 34.16 24.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.40 -
NAPS 2.58 5.00 4.00 4.00 4.00 4.00 3.00 -9.57%
Adjusted Per Share Value based on latest NOSH - 234,370
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 269.63 270.80 282.64 260.23 235.49 203.70 158.36 42.63%
EPS -32.27 -23.61 0.38 11.02 21.03 27.72 19.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
NAPS 2.5633 4.5814 3.4869 3.4716 3.4642 3.246 2.3783 5.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 13.10 14.20 11.60 12.80 12.70 10.60 10.60 -
P/RPS 4.83 4.80 3.58 4.27 4.67 4.22 5.31 -6.12%
P/EPS -40.34 -55.10 2,692.96 100.80 52.29 31.03 42.72 -
EY -2.48 -1.81 0.04 0.99 1.91 3.22 2.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
P/NAPS 5.08 2.84 2.90 3.20 3.18 2.65 3.53 27.49%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 15/08/07 27/02/07 15/11/06 16/08/06 17/05/06 15/02/06 16/11/05 -
Price 4.34 14.00 12.60 12.20 13.10 11.70 10.40 -
P/RPS 1.60 4.74 3.89 4.07 4.82 4.66 5.21 -54.51%
P/EPS -13.36 -54.32 2,925.12 96.07 53.94 34.26 41.92 -
EY -7.48 -1.84 0.03 1.04 1.85 2.92 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.23 -
P/NAPS 1.68 2.80 3.15 3.05 3.28 2.93 3.47 -38.36%

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