[TMCLIFE] YoY Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 652.45%
YoY- -72.24%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Revenue 81,439 71,711 62,718 41,027 33,919 26,246 26,649 15.67%
PBT 14,727 12,378 9,737 2,197 975 -4,365 -5,288 -
Tax -3,638 -3,395 -3,124 -164 18 41 -144 52.34%
NP 11,089 8,983 6,613 2,033 993 -4,324 -5,432 -
-
NP to SH 11,089 8,983 6,613 2,033 7,324 -5,371 -5,340 -
-
Tax Rate 24.70% 27.43% 32.08% 7.46% -1.85% - - -
Total Cost 70,350 62,728 56,105 38,994 32,926 30,570 32,081 10.77%
-
Net Worth 729,162 691,000 0 130,111 126,004 60,740 97,260 30.03%
Dividend
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Net Worth 729,162 691,000 0 130,111 126,004 60,740 97,260 30.03%
NOSH 1,736,450 1,727,500 1,558,524 813,200 787,526 607,400 600,000 14.85%
Ratio Analysis
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
NP Margin 13.62% 12.53% 10.54% 4.96% 2.93% -16.47% -20.38% -
ROE 1.52% 1.30% 0.00% 1.56% 5.81% -8.84% -5.49% -
Per Share
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
RPS 4.69 4.15 4.02 5.05 4.31 4.32 4.44 0.71%
EPS 0.64 0.52 0.45 0.25 0.93 -0.89 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.00 0.16 0.16 0.10 0.1621 13.21%
Adjusted Per Share Value based on latest NOSH - 800,333
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
RPS 4.68 4.12 3.60 2.36 1.95 1.51 1.53 15.68%
EPS 0.64 0.52 0.38 0.12 0.42 -0.31 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4186 0.3967 0.00 0.0747 0.0723 0.0349 0.0558 30.04%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Date 28/02/18 28/02/17 29/02/16 29/11/13 30/11/12 30/11/11 30/06/10 -
Price 0.795 0.95 0.66 0.38 0.31 0.32 0.34 -
P/RPS 16.95 22.89 16.40 7.53 7.20 7.41 7.66 10.90%
P/EPS 124.47 182.69 155.55 152.00 33.33 -36.19 -38.20 -
EY 0.80 0.55 0.64 0.66 3.00 -2.76 -2.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.38 0.00 2.38 1.94 3.20 2.10 -1.36%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Date 30/04/18 28/04/17 21/04/16 20/01/14 21/01/13 16/01/12 25/08/10 -
Price 0.75 0.91 0.785 0.375 0.40 0.31 0.46 -
P/RPS 15.99 21.92 19.51 7.43 9.29 7.17 10.36 5.82%
P/EPS 117.42 175.00 185.01 150.00 43.01 -35.06 -51.69 -
EY 0.85 0.57 0.54 0.67 2.33 -2.85 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 2.28 0.00 2.34 2.50 3.10 2.84 -5.83%

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