[TRANMIL] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 146.69%
YoY- 20.84%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 309,188 156,535 126,558 112,658 93,025 85,597 74,691 26.70%
PBT -23,476 30,869 30,584 25,235 18,351 14,436 9,121 -
Tax -97 -9,357 -13,512 -10,436 -6,104 -4,956 -3,340 -44.54%
NP -23,573 21,512 17,072 14,799 12,247 9,480 5,781 -
-
NP to SH -23,573 21,512 17,072 14,799 12,247 9,480 5,781 -
-
Tax Rate - 30.31% 44.18% 41.36% 33.26% 34.33% 36.62% -
Total Cost 332,761 135,023 109,486 97,859 80,778 76,117 68,910 29.99%
-
Net Worth 936,161 648,075 339,851 287,506 260,377 214,694 125,328 39.79%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 936,161 648,075 339,851 287,506 260,377 214,694 125,328 39.79%
NOSH 234,040 216,025 158,809 151,319 102,915 92,941 44,129 32.04%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -7.62% 13.74% 13.49% 13.14% 13.17% 11.08% 7.74% -
ROE -2.52% 3.32% 5.02% 5.15% 4.70% 4.42% 4.61% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 132.11 72.46 79.69 74.45 90.39 92.10 169.25 -4.04%
EPS -10.07 10.26 10.75 9.78 11.90 10.20 13.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.00 2.14 1.90 2.53 2.31 2.84 5.87%
Adjusted Per Share Value based on latest NOSH - 151,462
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 114.50 57.97 46.87 41.72 34.45 31.70 27.66 26.70%
EPS -8.73 7.97 6.32 5.48 4.54 3.51 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4667 2.3999 1.2585 1.0647 0.9642 0.795 0.4641 39.79%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 12.80 10.60 6.80 3.36 0.00 0.00 0.00 -
P/RPS 9.69 14.63 8.53 4.51 0.00 0.00 0.00 -
P/EPS -127.08 106.45 63.26 34.36 0.00 0.00 0.00 -
EY -0.79 0.94 1.58 2.91 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 3.53 3.18 1.77 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 17/08/05 18/08/04 22/08/03 27/08/02 29/08/01 28/08/00 -
Price 12.20 10.60 6.85 4.26 0.00 0.00 0.00 -
P/RPS 9.23 14.63 8.60 5.72 0.00 0.00 0.00 -
P/EPS -121.13 106.45 63.72 43.56 0.00 0.00 0.00 -
EY -0.83 0.94 1.57 2.30 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.53 3.20 2.24 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