[TMCLIFE] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ--%
YoY- -10.26%
View:
Show?
Annualized Quarter Result
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 82,054 67,838 52,492 53,298 43,980 33,340 29,516 17.25%
PBT 4,394 1,950 -8,730 -10,576 -10,028 7,840 13,852 -16.36%
Tax -328 36 82 -288 -64 -1,484 -3,622 -31.19%
NP 4,066 1,986 -8,648 -10,864 -10,092 6,356 10,230 -13.37%
-
NP to SH 4,066 14,648 -10,742 -10,680 -9,686 6,466 10,230 -13.37%
-
Tax Rate 7.46% -1.85% - - - 18.93% 26.15% -
Total Cost 77,988 65,852 61,140 64,162 54,072 26,984 19,286 24.29%
-
Net Worth 130,111 126,004 60,740 97,260 106,546 78,515 54,060 14.64%
Dividend
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 130,111 126,004 60,740 97,260 106,546 78,515 54,060 14.64%
NOSH 813,200 787,526 607,400 600,000 597,901 184,742 168,256 27.79%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.96% 2.93% -16.47% -20.38% -22.95% 19.06% 34.66% -
ROE 3.13% 11.63% -17.69% -10.98% -9.09% 8.24% 18.92% -
Per Share
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 10.09 8.61 8.64 8.88 7.36 18.05 17.54 -8.24%
EPS 0.50 1.86 -1.78 -1.78 -1.62 3.50 6.08 -32.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.10 0.1621 0.1782 0.425 0.3213 -10.28%
Adjusted Per Share Value based on latest NOSH - 605,333
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.71 3.89 3.01 3.06 2.52 1.91 1.69 17.29%
EPS 0.23 0.84 -0.62 -0.61 -0.56 0.37 0.59 -13.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0747 0.0723 0.0349 0.0558 0.0612 0.0451 0.031 14.67%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.38 0.31 0.32 0.34 0.44 1.57 1.17 -
P/RPS 3.77 3.60 3.70 3.83 5.98 8.70 6.67 -8.49%
P/EPS 76.00 16.67 -18.09 -19.10 -27.16 44.86 19.24 23.84%
EY 1.32 6.00 -5.53 -5.24 -3.68 2.23 5.20 -19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.94 3.20 2.10 2.47 3.69 3.64 -6.39%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/01/14 21/01/13 16/01/12 25/08/10 27/08/09 29/08/08 24/08/07 -
Price 0.375 0.40 0.31 0.46 0.41 1.57 1.17 -
P/RPS 3.72 4.64 3.59 5.18 5.57 8.70 6.67 -8.68%
P/EPS 75.00 21.51 -17.53 -25.84 -25.31 44.86 19.24 23.58%
EY 1.33 4.65 -5.70 -3.87 -3.95 2.23 5.20 -19.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.50 3.10 2.84 2.30 3.69 3.64 -6.64%

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