[TDM] QoQ Cumulative 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- 184.79%
YoY- 16.74%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 70,522 34,592 200,308 140,333 83,425 36,967 230,409 -54.68%
PBT -2,932 -1,322 22,740 19,990 6,856 1,830 25,509 -
Tax -220 -124 -6,300 -4,549 -1,488 -723 -10,414 -92.41%
NP -3,152 -1,446 16,440 15,441 5,368 1,107 15,095 -
-
NP to SH -3,152 -1,458 16,565 15,225 5,346 1,100 15,095 -
-
Tax Rate - - 27.70% 22.76% 21.70% 39.51% 40.82% -
Total Cost 73,674 36,038 183,868 124,892 78,057 35,860 215,314 -51.17%
-
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 -0.68% -0.31% 3.57% 3.24% 1.16% 0.24% 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 32.67 16.13 92.94 65.07 38.70 17.14 106.87 -54.71%
EPS -1.46 -0.68 7.69 7.06 2.48 0.51 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 4.12 2.02 11.69 8.19 4.87 2.16 13.45 -54.65%
EPS -0.18 -0.09 0.97 0.89 0.31 0.06 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2722 0.2716 0.2705 0.2745 0.2693 0.267 0.2668 1.34%
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 2.20 4.52 0.84 1.26 2.07 5.13 0.84 90.33%
P/EPS -49.32 -107.35 10.15 11.61 32.26 172.55 12.85 -
EY -2.03 -0.93 9.85 8.61 3.10 0.58 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 2.76 4.52 0.82 1.23 2.20 4.14 0.83 123.27%
P/EPS -61.64 -107.35 9.89 11.33 34.27 139.22 12.71 -
EY -1.62 -0.93 10.11 8.83 2.92 0.72 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