[TMCLIFE] YoY Cumulative Quarter Result on 30-Nov-2012 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
21-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- 162.79%
YoY- 236.36%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Revenue 71,711 62,718 41,027 33,919 26,246 26,649 21,990 16.65%
PBT 12,378 9,737 2,197 975 -4,365 -5,288 -5,014 -
Tax -3,395 -3,124 -164 18 41 -144 -32 83.68%
NP 8,983 6,613 2,033 993 -4,324 -5,432 -5,046 -
-
NP to SH 8,983 6,613 2,033 7,324 -5,371 -5,340 -4,843 -
-
Tax Rate 27.43% 32.08% 7.46% -1.85% - - - -
Total Cost 62,728 56,105 38,994 32,926 30,570 32,081 27,036 11.59%
-
Net Worth 691,000 0 130,111 126,004 60,740 97,260 106,546 27.59%
Dividend
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Net Worth 691,000 0 130,111 126,004 60,740 97,260 106,546 27.59%
NOSH 1,727,500 1,558,524 813,200 787,526 607,400 600,000 597,901 14.83%
Ratio Analysis
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
NP Margin 12.53% 10.54% 4.96% 2.93% -16.47% -20.38% -22.95% -
ROE 1.30% 0.00% 1.56% 5.81% -8.84% -5.49% -4.55% -
Per Share
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
RPS 4.15 4.02 5.05 4.31 4.32 4.44 3.68 1.57%
EPS 0.52 0.45 0.25 0.93 -0.89 -0.89 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.00 0.16 0.16 0.10 0.1621 0.1782 11.11%
Adjusted Per Share Value based on latest NOSH - 795,964
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
RPS 4.12 3.60 2.36 1.95 1.51 1.53 1.26 16.70%
EPS 0.52 0.38 0.12 0.42 -0.31 -0.31 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.00 0.0747 0.0723 0.0349 0.0558 0.0612 27.58%
Price Multiplier on Financial Quarter End Date
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Date 28/02/17 29/02/16 29/11/13 30/11/12 30/11/11 30/06/10 30/06/09 -
Price 0.95 0.66 0.38 0.31 0.32 0.34 0.44 -
P/RPS 22.89 16.40 7.53 7.20 7.41 7.66 11.96 8.83%
P/EPS 182.69 155.55 152.00 33.33 -36.19 -38.20 -54.32 -
EY 0.55 0.64 0.66 3.00 -2.76 -2.62 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 0.00 2.38 1.94 3.20 2.10 2.47 -0.48%
Price Multiplier on Announcement Date
28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 CAGR
Date 28/04/17 21/04/16 20/01/14 21/01/13 16/01/12 25/08/10 27/08/09 -
Price 0.91 0.785 0.375 0.40 0.31 0.46 0.41 -
P/RPS 21.92 19.51 7.43 9.29 7.17 10.36 11.15 9.21%
P/EPS 175.00 185.01 150.00 43.01 -35.06 -51.69 -50.62 -
EY 0.57 0.54 0.67 2.33 -2.85 -1.93 -1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 0.00 2.34 2.50 3.10 2.84 2.30 -0.11%

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