[TDM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[TDM] TDM BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -135.32%
YoY- -218.7%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 230,409 177,452 111,969 47,694 237,605 168,890 96,953 77.61%
PBT 25,509 19,459 2,739 -4,872 29,079 22,439 12,343 61.89%
Tax -10,414 -6,417 -2,265 -390 -14,183 -3,724 -1,975 201.42%
NP 15,095 13,042 474 -5,262 14,896 18,715 10,368 28.31%
-
NP to SH 15,095 13,042 474 -5,262 14,896 18,715 10,368 28.31%
-
Tax Rate 40.82% 32.98% 82.69% - 48.77% 16.60% 16.00% -
Total Cost 215,314 164,410 111,495 52,956 222,709 150,175 86,585 83.04%
-
Net Worth 457,074 457,008 445,049 442,094 446,069 447,532 442,071 2.23%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 457,074 457,008 445,049 442,094 446,069 447,532 442,071 2.23%
NOSH 215,601 215,570 215,000 215,655 214,456 214,130 106,012 60.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.55% 7.35% 0.42% -11.03% 6.27% 11.08% 10.69% -
ROE 3.30% 2.85% 0.11% -1.19% 3.34% 4.18% 2.35% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 106.87 82.32 52.08 22.12 110.79 78.87 91.45 10.89%
EPS 7.00 6.05 0.22 -2.44 6.94 8.74 9.78 -19.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.12 2.07 2.05 2.08 2.09 4.17 -36.17%
Adjusted Per Share Value based on latest NOSH - 215,655
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.45 10.36 6.54 2.78 13.87 9.86 5.66 77.60%
EPS 0.88 0.76 0.03 -0.31 0.87 1.09 0.61 27.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2668 0.2668 0.2598 0.2581 0.2604 0.2613 0.2581 2.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.90 0.90 1.00 1.23 0.90 0.79 1.25 -
P/RPS 0.84 1.09 1.92 5.56 0.81 1.00 1.37 -27.72%
P/EPS 12.85 14.88 453.59 -50.41 12.96 9.04 12.78 0.36%
EY 7.78 6.72 0.22 -1.98 7.72 11.06 7.82 -0.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.42 0.48 0.60 0.43 0.38 0.30 25.01%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 20/09/04 27/05/04 25/02/04 23/12/03 27/08/03 -
Price 0.89 0.91 0.92 0.99 1.09 0.90 0.87 -
P/RPS 0.83 1.11 1.77 4.48 0.98 1.14 0.95 -8.57%
P/EPS 12.71 15.04 417.30 -40.57 15.69 10.30 8.90 26.67%
EY 7.87 6.65 0.24 -2.46 6.37 9.71 11.24 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.48 0.52 0.43 0.21 58.40%

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