[TRANMIL] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1319.66%
YoY- -719.77%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 51,388 46,661 55,686 207,536 218,604 250,555 128,124 -14.11%
PBT -37,615 -212,996 -26,196 -130,458 -23,335 60,591 39,329 -
Tax -159 -209 188 -6,141 -1,557 -20,701 -21,169 -55.72%
NP -37,774 -213,205 -26,008 -136,599 -24,892 39,890 18,160 -
-
NP to SH -37,644 -213,205 -26,008 -136,599 -24,892 39,890 18,160 -
-
Tax Rate - - - - - 34.17% 53.83% -
Total Cost 89,162 259,866 81,694 344,135 243,496 210,665 109,964 -3.43%
-
Net Worth -145,823 21,609 294,379 432,168 1,237,177 876,553 534,016 -
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - 5,134 -
Div Payout % - - - - - - 28.28% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth -145,823 21,609 294,379 432,168 1,237,177 876,553 534,016 -
NOSH 270,043 270,119 270,072 270,105 247,435 219,138 171,159 7.89%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -73.51% -456.92% -46.70% -65.82% -11.39% 15.92% 14.17% -
ROE 0.00% -986.63% -8.83% -31.61% -2.01% 4.55% 3.40% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.03 17.27 20.62 76.84 88.35 114.34 74.86 -20.40%
EPS -13.94 -78.93 -9.63 -50.57 -10.06 17.48 10.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS -0.54 0.08 1.09 1.60 5.00 4.00 3.12 -
Adjusted Per Share Value based on latest NOSH - 270,119
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 19.03 17.28 20.62 76.85 80.95 92.78 47.45 -14.11%
EPS -13.94 -78.95 -9.63 -50.58 -9.22 14.77 6.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
NAPS -0.54 0.08 1.0901 1.6004 4.5814 3.246 1.9775 -
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.25 0.88 0.54 2.69 14.20 10.60 8.90 -
P/RPS 1.31 5.09 2.62 3.50 16.07 9.27 11.89 -30.74%
P/EPS -1.79 -1.11 -5.61 -5.32 -141.15 58.23 83.88 -
EY -55.76 -89.69 -17.83 -18.80 -0.71 1.72 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.34 -
P/NAPS 0.00 11.00 0.50 1.68 2.84 2.65 2.85 -
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 23/02/09 29/02/08 27/02/07 15/02/06 18/02/05 -
Price 0.195 0.91 0.65 1.84 14.00 11.70 9.30 -
P/RPS 1.02 5.27 3.15 2.39 15.85 10.23 12.42 -34.05%
P/EPS -1.40 -1.15 -6.75 -3.64 -139.17 64.27 87.65 -
EY -71.49 -86.74 -14.82 -27.49 -0.72 1.56 1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 0.00 11.38 0.60 1.15 2.80 2.93 2.98 -

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