[TDM] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[TDM] TDM BHD
Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 81.07%
YoY- -18.99%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 149,282 105,512 60,477 35,693 158,741 144,590 89,621 40.38%
PBT -12,985 -13,746 -24,505 -9,907 -54,603 -30,247 -16,338 -14.16%
Tax 12,985 13,746 24,505 9,907 54,603 30,247 28 5824.69%
NP 0 0 0 0 0 0 -16,310 -
-
NP to SH -12,634 -14,952 -24,732 -10,014 -52,892 -30,975 -16,310 -15.61%
-
Tax Rate - - - - - - - -
Total Cost 149,282 105,512 60,477 35,693 158,741 144,590 105,931 25.61%
-
Net Worth 133,116 125,070 103,285 1,145 124,250 144,426 158,098 -10.80%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 133,116 125,070 103,285 1,145 124,250 144,426 158,098 -10.80%
NOSH 80,676 80,690 80,691 80,692 80,682 80,685 80,662 0.01%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -18.20% -
ROE -9.49% -11.95% -23.95% -873.94% -42.57% -21.45% -10.32% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 185.04 130.76 74.95 44.23 196.75 179.20 111.11 40.36%
EPS -15.66 -18.53 -30.65 -12.41 -65.56 -38.39 -20.22 -15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.55 1.28 0.0142 1.54 1.79 1.96 -10.81%
Adjusted Per Share Value based on latest NOSH - 80,692
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 8.72 6.16 3.53 2.08 9.27 8.44 5.23 40.47%
EPS -0.74 -0.87 -1.44 -0.58 -3.09 -1.81 -0.95 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0777 0.073 0.0603 0.0007 0.0725 0.0843 0.0923 -10.81%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 0.74 0.65 0.80 0.88 0.96 1.20 1.53 -
P/RPS 0.40 0.50 1.07 1.99 0.49 0.67 1.38 -56.10%
P/EPS -4.73 -3.51 -2.61 -7.09 -1.46 -3.13 -7.57 -26.84%
EY -21.16 -28.51 -38.31 -14.10 -68.29 -31.99 -13.22 36.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.63 61.97 0.62 0.67 0.78 -30.62%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 30/11/01 28/08/01 29/05/01 28/02/01 29/11/00 07/02/01 -
Price 0.72 0.75 0.89 0.81 1.00 1.30 1.03 -
P/RPS 0.39 0.57 1.19 1.83 0.51 0.73 0.93 -43.88%
P/EPS -4.60 -4.05 -2.90 -6.53 -1.53 -3.39 -5.09 -6.50%
EY -21.75 -24.71 -34.44 -15.32 -65.56 -29.53 -19.63 7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.48 0.70 57.04 0.65 0.73 0.53 -11.63%

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