[TRANMIL] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 9.73%
YoY- -1.56%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 628,748 285,316 237,016 210,428 166,172 163,188 133,988 29.37%
PBT -32,920 55,124 54,128 44,240 35,460 26,044 13,772 -
Tax -1,020 -16,880 -25,972 -20,244 -11,084 -9,916 -5,732 -24.99%
NP -33,940 38,244 28,156 23,996 24,376 16,128 8,040 -
-
NP to SH -33,940 38,244 28,156 23,996 24,376 16,128 8,040 -
-
Tax Rate - 30.62% 47.98% 45.76% 31.26% 38.07% 41.62% -
Total Cost 662,688 247,072 208,860 186,432 141,796 147,060 125,948 31.86%
-
Net Worth 935,480 404,336 329,754 276,645 235,190 210,976 119,507 40.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 935,480 404,336 329,754 276,645 235,190 210,976 119,507 40.88%
NOSH 233,870 202,168 158,536 150,350 95,218 93,767 43,695 32.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -5.40% 13.40% 11.88% 11.40% 14.67% 9.88% 6.00% -
ROE -3.63% 9.46% 8.54% 8.67% 10.36% 7.64% 6.73% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 268.84 141.13 149.50 139.96 174.52 174.03 306.64 -2.16%
EPS -14.52 18.00 17.76 15.96 25.60 17.20 18.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 2.00 2.08 1.84 2.47 2.25 2.735 6.53%
Adjusted Per Share Value based on latest NOSH - 150,350
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 232.83 105.66 87.77 77.92 61.54 60.43 49.62 29.37%
EPS -12.57 14.16 10.43 8.89 9.03 5.97 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4642 1.4973 1.2211 1.0245 0.8709 0.7813 0.4426 40.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 12.70 9.50 6.80 2.45 0.00 0.00 0.00 -
P/RPS 4.72 6.73 4.55 1.75 0.00 0.00 0.00 -
P/EPS -87.51 50.22 38.29 15.35 0.00 0.00 0.00 -
EY -1.14 1.99 2.61 6.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.18 4.75 3.27 1.33 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 17/05/06 24/05/05 19/05/04 30/05/03 24/05/02 29/05/01 26/05/00 -
Price 13.10 10.00 6.15 2.97 0.00 0.00 0.00 -
P/RPS 4.87 7.09 4.11 2.12 0.00 0.00 0.00 -
P/EPS -90.27 52.86 34.63 18.61 0.00 0.00 0.00 -
EY -1.11 1.89 2.89 5.37 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 5.00 2.96 1.61 0.00 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