[TMCLIFE] YoY Annualized Quarter Result on 31-Aug-2012 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
15-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 273.64%
YoY- 219.41%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Revenue 125,328 92,688 75,228 65,608 54,860 0 40,712 18.35%
PBT 19,532 2,572 -1,264 592 -9,336 0 -11,380 -
Tax -6,180 340 -208 -136 0 0 64 -
NP 13,352 2,912 -1,472 456 -9,336 0 -11,316 -
-
NP to SH 13,352 2,912 -1,472 11,148 -9,336 0 -11,012 -
-
Tax Rate 31.64% -13.22% - 22.97% - - - -
Total Cost 111,976 89,776 76,700 65,152 64,196 0 52,028 12.17%
-
Net Worth 0 137,511 117,759 110,013 65,830 0 108,803 -
Dividend
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Div - - - - - - 7,181 -
Div Payout % - - - - - - 0.00% -
Equity
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Net Worth 0 137,511 117,759 110,013 65,830 0 108,803 -
NOSH 1,416,363 808,888 735,999 733,421 598,461 600,000 598,478 13.78%
Ratio Analysis
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
NP Margin 10.65% 3.14% -1.96% 0.70% -17.02% 0.00% -27.80% -
ROE 0.00% 2.12% -1.25% 10.13% -14.18% 0.00% -10.12% -
Per Share
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
RPS 8.85 11.46 10.22 8.95 9.17 0.00 6.80 4.02%
EPS 1.04 0.36 -0.20 1.52 -1.56 0.00 -1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.00 0.17 0.16 0.15 0.11 0.00 0.1818 -
Adjusted Per Share Value based on latest NOSH - 733,421
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
RPS 7.19 5.32 4.32 3.77 3.15 0.00 2.34 18.32%
EPS 0.77 0.17 -0.08 0.64 -0.54 0.00 -0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
NAPS 0.00 0.0789 0.0676 0.0632 0.0378 0.00 0.0625 -
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Date 30/11/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 31/03/09 -
Price 0.67 0.48 0.38 0.31 0.41 0.42 0.38 -
P/RPS 7.57 4.19 3.72 3.47 4.47 0.00 5.59 4.64%
P/EPS 71.07 133.33 -190.00 20.39 -26.28 0.00 -20.65 -
EY 1.41 0.75 -0.53 4.90 -3.80 0.00 -4.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
P/NAPS 0.00 2.82 2.38 2.07 3.73 0.00 2.09 -
Price Multiplier on Announcement Date
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Date 22/01/16 24/10/14 25/10/13 15/10/12 14/10/11 - 28/05/09 -
Price 0.67 0.53 0.42 0.34 0.34 0.00 0.44 -
P/RPS 7.57 4.63 4.11 3.80 3.71 0.00 6.47 2.38%
P/EPS 71.07 147.22 -210.00 22.37 -21.79 0.00 -23.91 -
EY 1.41 0.68 -0.48 4.47 -4.59 0.00 -4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.00 3.12 2.63 2.27 3.09 0.00 2.42 -

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