[TRANMIL] YoY TTM 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- 40.91%
YoY- 64.66%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 292,883 616,227 731,289 550,078 346,212 289,169 219,278 4.93%
PBT -121,160 -280,790 -62,119 110,390 87,691 65,526 43,508 -
Tax 160 -5,124 -1,649 -35,543 -42,235 -27,419 -21,639 -
NP -121,000 -285,914 -63,768 74,847 45,456 38,107 21,869 -
-
NP to SH -123,681 -285,914 -63,768 74,847 45,456 38,107 21,869 -
-
Tax Rate - - - 32.20% 48.16% 41.84% 49.74% -
Total Cost 413,883 902,141 795,057 475,231 300,756 251,062 197,409 13.11%
-
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 % - - - - 11.30% 12.23% 20.24% -
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 -41.31% -46.40% -8.72% 13.61% 13.13% 13.18% 9.97% -
ROE -42.01% -66.16% -5.15% 8.54% 8.51% 12.03% 14.83% -
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 108.45 228.14 295.55 251.02 202.27 186.15 148.66 -5.11%
EPS -45.80 -105.85 -25.77 34.16 26.56 24.53 14.83 -
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 108.46 228.20 270.80 203.70 128.21 107.08 81.20 4.93%
EPS -45.80 -105.88 -23.61 27.72 16.83 14.11 8.10 -
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 0.50 1.18 4.80 4.22 4.40 2.66 0.00 -
P/EPS -1.18 -2.54 -55.10 31.03 33.51 20.22 0.00 -
EY -84.81 -39.35 -1.81 3.22 2.98 4.95 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 0.60 0.81 4.74 4.66 4.60 3.04 1.61 -15.15%
P/EPS -1.42 -1.74 -54.32 34.26 35.02 23.03 16.19 -
EY -70.45 -57.53 -1.84 2.92 2.86 4.34 6.18 -
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