[TDM] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[TDM] TDM BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 60.35%
YoY- 79.73%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 45,830 51,138 55,615 34,288 27,306 43,770 45,035 1.17%
PBT 5,136 6,215 10,957 -3,056 -7,680 761 10,759 -38.94%
Tax -703 -2,879 -1,665 3,056 7,680 1,557 -979 -19.82%
NP 4,433 3,336 9,292 0 0 2,318 9,780 -41.02%
-
NP to SH 4,433 3,336 9,292 -2,983 -7,523 2,318 9,780 -41.02%
-
Tax Rate 13.69% 46.32% 15.20% - - -204.60% 9.10% -
Total Cost 41,397 47,802 46,323 34,288 27,306 41,452 35,255 11.31%
-
Net Worth 436,936 438,445 461,951 120,932 125,114 133,264 125,074 130.40%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 436,936 438,445 461,951 120,932 125,114 133,264 125,074 130.40%
NOSH 106,052 105,904 105,952 80,621 80,718 80,766 80,693 20.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 9.67% 6.52% 16.71% 0.00% 0.00% 5.30% 21.72% -
ROE 1.01% 0.76% 2.01% -2.47% -6.01% 1.74% 7.82% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 43.21 48.29 52.49 42.53 33.83 54.19 55.81 -15.69%
EPS 4.18 3.15 8.77 -3.70 -9.32 2.87 12.12 -50.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.12 4.14 4.36 1.50 1.55 1.65 1.55 92.00%
Adjusted Per Share Value based on latest NOSH - 80,621
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.68 2.99 3.25 2.00 1.59 2.56 2.63 1.26%
EPS 0.26 0.19 0.54 -0.17 -0.44 0.14 0.57 -40.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.256 0.2697 0.0706 0.073 0.0778 0.073 130.45%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.98 1.06 0.71 0.91 0.76 0.74 0.65 -
P/RPS 2.27 2.20 1.35 2.14 2.25 1.37 1.16 56.51%
P/EPS 23.44 33.65 8.10 -24.59 -8.15 25.78 5.36 167.66%
EY 4.27 2.97 12.35 -4.07 -12.26 3.88 18.65 -62.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.16 0.61 0.49 0.45 0.42 -31.16%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 04/04/03 15/11/02 20/08/02 28/05/02 28/02/02 30/11/01 -
Price 1.13 0.99 0.76 0.82 0.95 0.72 0.75 -
P/RPS 2.61 2.05 1.45 1.93 2.81 1.33 1.34 56.02%
P/EPS 27.03 31.43 8.67 -22.16 -10.19 25.09 6.19 167.39%
EY 3.70 3.18 11.54 -4.51 -9.81 3.99 16.16 -62.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.17 0.55 0.61 0.44 0.48 -31.88%

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