[TRANMIL] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[TRANMIL] TRANSMILE GROUP BHD
Announcement Date
22-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 3.18%
YoY- 60.32%
Quarter Report
Latest QR
Upcoming QR
TRANMIL's Result
TRANMIL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 168,281 209,018 581,591 728,113 635,936 358,287 295,816 -8.96%
PBT -218,171 -116,068 -296,711 -85,568 88,379 87,940 67,998 -
Tax -730 -1,002 -5,102 -1,568 -31,578 -39,962 -28,851 -45.80%
NP -218,901 -117,070 -301,813 -87,136 56,801 47,978 39,147 -
-
NP to SH -218,901 -119,751 -301,813 -87,136 56,801 47,978 39,147 -
-
Tax Rate - - - - 35.73% 45.44% 42.43% -
Total Cost 387,182 326,088 883,404 815,249 579,135 310,309 256,669 7.08%
-
Net Worth 32,390 251,260 361,921 692,206 935,480 404,336 329,754 -32.06%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 5,134 4,660 -
Div Payout % - - - - - 10.70% 11.90% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 32,390 251,260 361,921 692,206 935,480 404,336 329,754 -32.06%
NOSH 269,917 270,172 270,090 268,297 233,870 202,168 158,536 9.26%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -130.08% -56.01% -51.89% -11.97% 8.93% 13.39% 13.23% -
ROE -675.83% -47.66% -83.39% -12.59% 6.07% 11.87% 11.87% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 62.35 77.36 215.33 271.38 271.92 177.22 186.59 -16.69%
EPS -81.10 -44.32 -111.75 -32.48 24.29 23.73 24.69 -
DPS 0.00 0.00 0.00 0.00 0.00 2.54 2.94 -
NAPS 0.12 0.93 1.34 2.58 4.00 2.00 2.08 -37.82%
Adjusted Per Share Value based on latest NOSH - 270,172
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 62.32 77.40 215.37 269.63 235.49 132.68 109.54 -8.96%
EPS -81.06 -44.35 -111.76 -32.27 21.03 17.77 14.50 -
DPS 0.00 0.00 0.00 0.00 0.00 1.90 1.73 -
NAPS 0.1199 0.9304 1.3402 2.5633 3.4642 1.4973 1.2211 -32.06%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.40 0.56 2.20 13.10 12.70 9.50 6.80 -
P/RPS 0.64 0.72 1.02 4.83 4.67 5.36 3.64 -25.14%
P/EPS -0.49 -1.26 -1.97 -40.34 52.29 40.03 27.54 -
EY -202.75 -79.15 -50.79 -2.48 1.91 2.50 3.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.27 0.43 -
P/NAPS 3.33 0.60 1.64 5.08 3.18 4.75 3.27 0.30%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 17/05/10 22/04/09 22/05/08 15/08/07 17/05/06 24/05/05 19/05/04 -
Price 0.46 0.67 1.40 4.34 13.10 10.00 6.15 -
P/RPS 0.74 0.87 0.65 1.60 4.82 5.64 3.30 -22.04%
P/EPS -0.57 -1.51 -1.25 -13.36 53.94 42.14 24.91 -
EY -176.30 -66.16 -79.82 -7.48 1.85 2.37 4.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.25 0.48 -
P/NAPS 3.83 0.72 1.04 1.68 3.28 5.00 2.96 4.38%

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