[TMCLIFE] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ--%
YoY- -44.09%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 68,869 57,154 0 54,946 45,657 34,180 30,381 16.30%
PBT 1,670 -8,769 0 -12,932 -9,320 5,826 13,933 -32.39%
Tax 1 -37 0 -192 -80 -998 -3,600 -
NP 1,672 -8,806 0 -13,124 -9,400 4,828 10,333 -28.54%
-
NP to SH 13,544 -8,806 0 -12,972 -9,002 4,989 10,377 5.03%
-
Tax Rate -0.06% - - - - 17.13% 25.84% -
Total Cost 67,197 65,961 0 68,070 55,057 29,352 20,048 25.00%
-
Net Worth 127,974 121,839 0 91,164 105,379 77,602 67,588 12.50%
Dividend
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 127,974 121,839 0 91,164 105,379 77,602 67,588 12.50%
NOSH 799,842 641,262 602,291 600,555 602,857 185,297 169,564 33.14%
Ratio Analysis
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.43% -15.41% 0.00% -23.88% -20.59% 14.13% 34.01% -
ROE 10.58% -7.23% 0.00% -14.23% -8.54% 6.43% 15.35% -
Per Share
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.61 8.91 0.00 9.15 7.57 18.45 17.92 -12.65%
EPS 1.69 -1.37 0.00 -2.16 -1.49 2.69 6.12 -21.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.19 0.00 0.1518 0.1748 0.4188 0.3986 -15.50%
Adjusted Per Share Value based on latest NOSH - 601,232
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 3.95 3.28 0.00 3.15 2.62 1.96 1.74 16.33%
EPS 0.78 -0.51 0.00 -0.74 -0.52 0.29 0.60 4.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0735 0.0699 0.00 0.0523 0.0605 0.0446 0.0388 12.51%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.345 0.35 0.49 0.50 0.41 1.50 1.12 -
P/RPS 4.01 3.93 0.00 5.46 5.41 8.13 6.25 -7.86%
P/EPS 20.37 -25.49 0.00 -23.15 -27.46 55.71 18.30 1.99%
EY 4.91 -3.92 0.00 -4.32 -3.64 1.80 5.46 -1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.84 0.00 3.29 2.35 3.58 2.81 -4.73%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/04/13 16/04/12 - 30/11/10 25/11/09 28/11/08 21/11/07 -
Price 0.365 0.31 0.00 0.51 0.37 0.43 1.15 -
P/RPS 4.24 3.48 0.00 5.57 4.89 2.33 6.42 -7.36%
P/EPS 21.56 -22.57 0.00 -23.61 -24.78 15.97 18.79 2.57%
EY 4.64 -4.43 0.00 -4.24 -4.04 6.26 5.32 -2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.63 0.00 3.36 2.12 1.03 2.89 -4.28%

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