[TDM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[TDM] TDM BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 89.86%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 141,044 138,368 200,308 187,110 166,850 147,868 230,409 -27.97%
PBT -5,864 -5,288 22,740 26,653 13,712 7,320 25,509 -
Tax -440 -496 -6,300 -6,065 -2,976 -2,892 -10,414 -87.93%
NP -6,304 -5,784 16,440 20,588 10,736 4,428 15,095 -
-
NP to SH -6,304 -5,832 16,565 20,300 10,692 4,400 15,095 -
-
Tax Rate - - 27.70% 22.76% 21.70% 39.51% 40.82% -
Total Cost 147,348 144,152 183,868 166,522 156,114 143,440 215,314 -22.39%
-
Net Worth 466,323 465,273 463,365 470,120 461,308 457,254 457,074 1.34%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 466,323 465,273 463,365 470,120 461,308 457,254 457,074 1.34%
NOSH 215,890 214,411 215,518 215,651 215,564 215,686 215,601 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.47% -4.18% 8.21% 11.00% 6.43% 2.99% 6.55% -
ROE -1.35% -1.25% 3.57% 4.32% 2.32% 0.96% 3.30% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 65.33 64.53 92.94 86.77 77.40 68.56 106.87 -28.03%
EPS -2.92 -2.72 7.69 9.41 4.96 2.04 7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.17 2.15 2.18 2.14 2.12 2.12 1.25%
Adjusted Per Share Value based on latest NOSH - 215,698
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 8.19 8.03 11.63 10.86 9.68 8.58 13.37 -27.93%
EPS -0.37 -0.34 0.96 1.18 0.62 0.26 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2707 0.2701 0.2689 0.2729 0.2678 0.2654 0.2653 1.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.72 0.73 0.78 0.82 0.80 0.88 0.90 -
P/RPS 1.10 1.13 0.84 0.95 1.03 1.28 0.84 19.75%
P/EPS -24.66 -26.84 10.15 8.71 16.13 43.14 12.85 -
EY -4.06 -3.73 9.85 11.48 6.20 2.32 7.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.36 0.38 0.37 0.42 0.42 -14.88%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 30/05/06 27/02/06 24/11/05 23/08/05 26/05/05 28/02/05 -
Price 0.90 0.73 0.76 0.80 0.85 0.71 0.89 -
P/RPS 1.38 1.13 0.82 0.92 1.10 1.04 0.83 40.47%
P/EPS -30.82 -26.84 9.89 8.50 17.14 34.80 12.71 -
EY -3.24 -3.73 10.11 11.77 5.84 2.87 7.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 0.35 0.37 0.40 0.33 0.42 0.00%

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