[TRANMIL] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.59%
YoY- 14.69%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 544,921 683,580 399,365 290,784 232,790 198,981 174,312 20.91%
PBT -200,442 -51,712 66,400 64,482 50,424 38,302 26,130 -
Tax 1,356 -122 -19,790 -28,088 -18,690 -20,866 -8,426 -
NP -199,086 -51,834 46,609 36,394 31,733 17,436 17,704 -
-
NP to SH -199,086 -51,834 46,609 36,394 31,733 17,436 17,704 -
-
Tax Rate - - 29.80% 43.56% 37.07% 54.48% 32.25% -
Total Cost 744,007 735,414 352,756 254,389 201,057 181,545 156,608 29.64%
-
Net Worth 641,326 938,494 642,277 348,155 298,654 145,044 221,611 19.36%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 641,326 938,494 642,277 348,155 298,654 145,044 221,611 19.36%
NOSH 269,464 234,623 214,092 158,974 153,945 145,044 93,507 19.28%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -36.53% -7.58% 11.67% 12.52% 13.63% 8.76% 10.16% -
ROE -31.04% -5.52% 7.26% 10.45% 10.63% 12.02% 7.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 202.22 291.35 186.54 182.91 151.22 137.19 186.42 1.36%
EPS -73.88 -22.09 21.77 22.89 20.61 11.67 18.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 4.00 3.00 2.19 1.94 1.00 2.37 0.07%
Adjusted Per Share Value based on latest NOSH - 159,004
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 201.79 253.14 147.89 107.68 86.21 73.69 64.55 20.91%
EPS -73.72 -19.19 17.26 13.48 11.75 6.46 6.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3749 3.4754 2.3784 1.2893 1.106 0.5371 0.8207 19.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 4.48 11.60 10.60 7.25 4.48 0.00 0.00 -
P/RPS 2.22 3.98 5.68 3.96 2.96 0.00 0.00 -
P/EPS -6.06 -52.51 48.69 31.67 21.73 0.00 0.00 -
EY -16.49 -1.90 2.05 3.16 4.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.90 3.53 3.31 2.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 15/11/06 16/11/05 10/11/04 19/11/03 28/11/02 30/11/01 -
Price 3.36 12.60 10.40 8.25 4.44 0.00 0.00 -
P/RPS 1.66 4.32 5.58 4.51 2.94 0.00 0.00 -
P/EPS -4.55 -57.03 47.77 36.04 21.54 0.00 0.00 -
EY -21.99 -1.75 2.09 2.77 4.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 3.15 3.47 3.77 2.29 0.00 0.00 -

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