[TRANMIL] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.28%
YoY- 72.66%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 203,497 142,988 91,530 61,935 56,211 45,137 37,226 32.70%
PBT -15,308 18,930 17,778 12,583 10,376 5,162 5,841 -
Tax 5 -5,485 -7,554 -3,582 -5,163 -1,364 -2,290 -
NP -15,303 13,445 10,224 9,001 5,213 3,798 3,551 -
-
NP to SH -15,303 13,445 10,224 9,001 5,213 3,798 3,551 -
-
Tax Rate - 28.98% 42.49% 28.47% 49.76% 26.42% 39.21% -
Total Cost 218,800 129,543 81,306 52,934 50,998 41,339 33,675 36.58%
-
Net Worth 941,608 642,248 348,220 298,494 146,714 219,542 128,449 39.35%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 941,608 642,248 348,220 298,494 146,714 219,542 128,449 39.35%
NOSH 235,402 214,082 159,004 153,863 146,714 92,634 43,839 32.31%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -7.52% 9.40% 11.17% 14.53% 9.27% 8.41% 9.54% -
ROE -1.63% 2.09% 2.94% 3.02% 3.55% 1.73% 2.76% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 86.45 66.79 57.56 40.25 38.31 48.73 84.91 0.29%
EPS -6.50 6.19 6.43 5.85 3.49 4.10 8.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 3.00 2.19 1.94 1.00 2.37 2.93 5.32%
Adjusted Per Share Value based on latest NOSH - 153,863
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 75.36 52.95 33.89 22.94 20.82 16.71 13.79 32.70%
EPS -5.67 4.98 3.79 3.33 1.93 1.41 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.4869 2.3783 1.2895 1.1054 0.5433 0.813 0.4757 39.35%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 11.60 10.60 7.25 4.48 0.00 0.00 0.00 -
P/RPS 13.42 15.87 12.59 11.13 0.00 0.00 0.00 -
P/EPS -178.44 168.78 112.75 76.58 0.00 0.00 0.00 -
EY -0.56 0.59 0.89 1.31 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.53 3.31 2.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 16/11/05 10/11/04 19/11/03 28/11/02 30/11/01 30/11/00 -
Price 12.60 10.40 8.25 4.44 0.00 0.00 0.00 -
P/RPS 14.58 15.57 14.33 11.03 0.00 0.00 0.00 -
P/EPS -193.82 165.60 128.30 75.90 0.00 0.00 0.00 -
EY -0.52 0.60 0.78 1.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.47 3.77 2.29 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