[TDM] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[TDM] TDM BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 33.88%
YoY- 298.96%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 47,694 68,715 71,937 51,123 45,830 51,138 55,615 -9.72%
PBT -4,872 6,640 10,096 7,207 5,136 6,215 10,957 -
Tax -390 -10,459 -1,749 -1,272 -703 -2,879 -1,665 -61.96%
NP -5,262 -3,819 8,347 5,935 4,433 3,336 9,292 -
-
NP to SH -5,262 -3,819 8,347 5,935 4,433 3,336 9,292 -
-
Tax Rate - 157.52% 17.32% 17.65% 13.69% 46.32% 15.20% -
Total Cost 52,956 72,534 63,590 45,188 41,397 47,802 46,323 9.32%
-
Net Worth 442,094 430,634 449,619 441,945 436,936 438,445 461,951 -2.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 442,094 430,634 449,619 441,945 436,936 438,445 461,951 -2.88%
NOSH 215,655 215,317 215,128 105,982 106,052 105,904 105,952 60.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -11.03% -5.56% 11.60% 11.61% 9.67% 6.52% 16.71% -
ROE -1.19% -0.89% 1.86% 1.34% 1.01% 0.76% 2.01% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.12 31.91 33.44 48.24 43.21 48.29 52.49 -43.76%
EPS -2.44 -1.79 3.88 5.60 4.18 3.15 8.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.00 2.09 4.17 4.12 4.14 4.36 -39.50%
Adjusted Per Share Value based on latest NOSH - 105,982
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.77 3.99 4.18 2.97 2.66 2.97 3.23 -9.72%
EPS -0.31 -0.22 0.48 0.34 0.26 0.19 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2566 0.25 0.261 0.2565 0.2536 0.2545 0.2681 -2.87%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.23 0.90 0.79 1.25 0.98 1.06 0.71 -
P/RPS 5.56 2.82 2.36 2.59 2.27 2.20 1.35 156.71%
P/EPS -50.41 -50.74 20.36 22.32 23.44 33.65 8.10 -
EY -1.98 -1.97 4.91 4.48 4.27 2.97 12.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.38 0.30 0.24 0.26 0.16 141.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 25/02/04 23/12/03 27/08/03 23/05/03 04/04/03 15/11/02 -
Price 0.99 1.09 0.90 0.87 1.13 0.99 0.76 -
P/RPS 4.48 3.42 2.69 1.80 2.61 2.05 1.45 111.98%
P/EPS -40.57 -61.45 23.20 15.54 27.03 31.43 8.67 -
EY -2.46 -1.63 4.31 6.44 3.70 3.18 11.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.55 0.43 0.21 0.27 0.24 0.17 99.64%

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