[TMCLIFE] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -28.35%
YoY- -61.72%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 59,206 56,074 48,531 39,019 31,417 25,132 21,653 16.96%
PBT -3,494 -31,820 -8,733 4,048 12,987 12,599 10,997 -
Tax -494 -95 22 -675 -3,740 -3,664 -6,306 -32.74%
NP -3,988 -31,915 -8,711 3,373 9,247 8,935 4,691 -
-
NP to SH -6,420 -31,801 -8,482 3,575 9,339 8,935 7,816 -
-
Tax Rate - - - 16.67% 28.80% 29.08% 57.34% -
Total Cost 63,194 87,989 57,242 35,646 22,170 16,197 16,962 22.73%
-
Net Worth 103,452 69,323 103,528 38,792 70,557 52,161 21,719 27.52%
Dividend
31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 3,609 614 1,300 1,683 - -
Div Payout % - - 0.00% 17.18% 13.93% 18.84% - -
Equity
31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 103,452 69,323 103,528 38,792 70,557 52,161 21,719 27.52%
NOSH 689,680 602,291 601,560 204,708 173,445 168,371 89,122 37.54%
Ratio Analysis
31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -6.74% -56.92% -17.95% 8.64% 29.43% 35.55% 21.66% -
ROE -6.21% -45.87% -8.19% 9.22% 13.24% 17.13% 35.99% -
Per Share
31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 8.58 9.31 8.07 19.06 18.11 14.93 24.30 -14.97%
EPS -0.93 -5.28 -1.41 0.69 5.39 5.31 8.77 -
DPS 0.00 0.00 0.60 0.30 0.75 1.00 0.00 -
NAPS 0.15 0.1151 0.1721 0.1895 0.4068 0.3098 0.2437 -7.28%
Adjusted Per Share Value based on latest NOSH - 253,999
31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 3.40 3.22 2.79 2.24 1.80 1.44 1.24 17.01%
EPS -0.37 -1.83 -0.49 0.21 0.54 0.51 0.45 -
DPS 0.00 0.00 0.21 0.04 0.07 0.10 0.00 -
NAPS 0.0594 0.0398 0.0594 0.0223 0.0405 0.0299 0.0125 27.48%
Price Multiplier on Financial Quarter End Date
31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 31/05/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.30 0.51 0.35 0.41 1.13 0.84 0.90 -
P/RPS 3.49 5.48 4.34 2.15 6.24 5.63 3.70 -0.90%
P/EPS -32.23 -9.66 -24.82 23.48 20.99 15.83 10.26 -
EY -3.10 -10.35 -4.03 4.26 4.76 6.32 9.74 -
DY 0.00 0.00 1.71 0.73 0.66 1.19 0.00 -
P/NAPS 2.00 4.43 2.03 2.16 2.78 2.71 3.69 -9.10%
Price Multiplier on Announcement Date
31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 20/07/12 28/02/11 24/02/10 27/02/09 03/03/08 05/03/07 22/02/06 -
Price 0.34 0.49 0.34 0.41 1.33 0.95 0.92 -
P/RPS 3.96 5.26 4.21 2.15 7.34 6.36 3.79 0.68%
P/EPS -36.53 -9.28 -24.11 23.48 24.70 17.90 10.49 -
EY -2.74 -10.78 -4.15 4.26 4.05 5.59 9.53 -
DY 0.00 0.00 1.76 0.73 0.56 1.05 0.00 -
P/NAPS 2.27 4.26 1.98 2.16 3.27 3.07 3.78 -7.63%

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