[TRANMIL] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
15-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 196.69%
YoY- 119.66%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 55,686 207,536 218,604 250,555 128,124 114,576 70,042 -3.74%
PBT -26,196 -130,458 -23,335 60,591 39,329 27,708 14,781 -
Tax 188 -6,141 -1,557 -20,701 -21,169 -13,401 -5,989 -
NP -26,008 -136,599 -24,892 39,890 18,160 14,307 8,792 -
-
NP to SH -26,008 -136,599 -24,892 39,890 18,160 14,307 8,792 -
-
Tax Rate - - - 34.17% 53.83% 48.37% 40.52% -
Total Cost 81,694 344,135 243,496 210,665 109,964 100,269 61,250 4.91%
-
Net Worth 294,379 432,168 1,237,177 876,553 534,016 316,897 147,507 12.19%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - 5,134 4,660 4,425 -
Div Payout % - - - - 28.28% 32.57% 50.33% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 294,379 432,168 1,237,177 876,553 534,016 316,897 147,507 12.19%
NOSH 270,072 270,105 247,435 219,138 171,159 155,342 147,507 10.59%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -46.70% -65.82% -11.39% 15.92% 14.17% 12.49% 12.55% -
ROE -8.83% -31.61% -2.01% 4.55% 3.40% 4.51% 5.96% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.62 76.84 88.35 114.34 74.86 73.76 47.48 -12.96%
EPS -9.63 -50.57 -10.06 17.48 10.61 9.21 5.83 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.09 1.60 5.00 4.00 3.12 2.04 1.00 1.44%
Adjusted Per Share Value based on latest NOSH - 219,138
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.62 76.85 80.95 92.78 47.45 42.43 25.94 -3.74%
EPS -9.63 -50.58 -9.22 14.77 6.72 5.30 3.26 -
DPS 0.00 0.00 0.00 0.00 1.90 1.73 1.64 -
NAPS 1.0901 1.6004 4.5814 3.246 1.9775 1.1735 0.5462 12.19%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.54 2.69 14.20 10.60 8.90 4.96 0.00 -
P/RPS 2.62 3.50 16.07 9.27 11.89 6.72 0.00 -
P/EPS -5.61 -5.32 -141.15 58.23 83.88 53.85 0.00 -
EY -17.83 -18.80 -0.71 1.72 1.19 1.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.34 0.60 0.00 -
P/NAPS 0.50 1.68 2.84 2.65 2.85 2.43 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 29/02/08 27/02/07 15/02/06 18/02/05 26/02/04 03/04/03 -
Price 0.65 1.84 14.00 11.70 9.30 5.65 2.40 -
P/RPS 3.15 2.39 15.85 10.23 12.42 7.66 5.05 -7.55%
P/EPS -6.75 -3.64 -139.17 64.27 87.65 61.35 40.27 -
EY -14.82 -27.49 -0.72 1.56 1.14 1.63 2.48 -
DY 0.00 0.00 0.00 0.00 0.32 0.53 1.25 -
P/NAPS 0.60 1.15 2.80 2.93 2.98 2.77 2.40 -20.61%

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