[TMCLIFE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -161.12%
YoY- -1.67%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 70,055 57,361 29,425 28,842 47,628 34,266 29,447 17.34%
PBT 2,714 -8,211 -26,531 -7,103 -7,313 7,068 14,118 -26.23%
Tax -465 383 48 -84 15 -1,981 -4,110 -33.10%
NP 2,249 -7,828 -26,483 -7,187 -7,298 5,087 10,008 -24.07%
-
NP to SH 10,343 -8,935 -26,461 -7,113 -6,996 5,300 10,040 0.55%
-
Tax Rate 17.13% - - - - 28.03% 29.11% -
Total Cost 67,806 65,189 55,908 36,029 54,926 29,179 19,439 25.92%
-
Net Worth 129,554 123,399 0 91,267 104,279 76,281 67,480 12.79%
Dividend
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - 762 1,302 1,679 -
Div Payout % - - - - 0.00% 24.58% 16.73% -
Equity
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 129,554 123,399 0 91,267 104,279 76,281 67,480 12.79%
NOSH 809,714 649,473 601,416 601,232 596,562 182,142 169,294 33.48%
Ratio Analysis
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.21% -13.65% -90.00% -24.92% -15.32% 14.85% 33.99% -
ROE 7.98% -7.24% 0.00% -7.79% -6.71% 6.95% 14.88% -
Per Share
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 8.65 8.83 4.89 4.80 7.98 18.81 17.39 -12.09%
EPS 1.28 -1.38 -4.40 -1.18 -1.17 2.91 5.93 -24.64%
DPS 0.00 0.00 0.00 0.00 0.13 0.72 1.00 -
NAPS 0.16 0.19 0.00 0.1518 0.1748 0.4188 0.3986 -15.50%
Adjusted Per Share Value based on latest NOSH - 601,232
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 4.02 3.29 1.69 1.66 2.73 1.97 1.69 17.33%
EPS 0.59 -0.51 -1.52 -0.41 -0.40 0.30 0.58 0.31%
DPS 0.00 0.00 0.00 0.00 0.04 0.07 0.10 -
NAPS 0.0744 0.0708 0.00 0.0524 0.0599 0.0438 0.0387 12.81%
Price Multiplier on Financial Quarter End Date
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.345 0.35 0.49 0.50 0.41 1.50 1.12 -
P/RPS 3.99 3.96 10.02 10.42 5.14 7.97 6.44 -8.45%
P/EPS 27.01 -25.44 -11.14 -42.26 -34.96 51.55 18.89 6.82%
EY 3.70 -3.93 -8.98 -2.37 -2.86 1.94 5.30 -6.41%
DY 0.00 0.00 0.00 0.00 0.31 0.48 0.89 -
P/NAPS 2.16 1.84 0.00 3.29 2.35 3.58 2.81 -4.73%
Price Multiplier on Announcement Date
28/02/13 29/02/12 28/02/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/04/13 16/04/12 - - 25/11/09 28/11/08 21/11/07 -
Price 0.365 0.31 0.00 0.00 0.37 0.43 1.15 -
P/RPS 4.22 3.51 0.00 0.00 4.63 2.29 6.61 -7.94%
P/EPS 28.57 -22.53 0.00 0.00 -31.55 14.78 19.39 7.41%
EY 3.50 -4.44 0.00 0.00 -3.17 6.77 5.16 -6.91%
DY 0.00 0.00 0.00 0.00 0.35 1.66 0.87 -
P/NAPS 2.28 1.63 0.00 0.00 2.12 1.03 2.89 -4.28%

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