[TDM] QoQ 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- 132.67%
YoY- -21.4%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 35,930 34,592 59,975 56,908 46,458 36,967 77,301 -40.07%
PBT -1,610 -1,322 2,750 13,134 5,026 1,830 6,050 -
Tax -96 -124 -1,751 -3,061 -765 -723 -3,997 -91.73%
NP -1,706 -1,446 999 10,073 4,261 1,107 2,053 -
-
NP to SH -1,706 -1,458 1,340 9,879 4,246 1,100 2,053 -
-
Tax Rate - - 63.67% 23.31% 15.22% 39.51% 66.07% -
Total Cost 37,636 36,038 58,976 46,835 42,197 35,860 75,248 -37.07%
-
Net Worth 466,450 465,273 426,956 470,223 461,240 457,254 432,592 5.16%
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 466,450 465,273 426,956 470,223 461,240 457,254 432,592 5.16%
NOSH 215,949 214,411 213,478 215,698 215,532 215,686 216,296 -0.10%
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 -4.75% -4.18% 1.67% 17.70% 9.17% 2.99% 2.66% -
ROE -0.37% -0.31% 0.31% 2.10% 0.92% 0.24% 0.47% -
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 16.64 16.13 28.09 26.38 21.55 17.14 35.74 -40.01%
EPS -0.79 -0.68 0.62 4.58 1.97 0.51 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.17 2.00 2.18 2.14 2.12 2.00 5.27%
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 2.09 2.01 3.48 3.30 2.70 2.15 4.49 -40.02%
EPS -0.10 -0.08 0.08 0.57 0.25 0.06 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2707 0.2701 0.2478 0.2729 0.2677 0.2654 0.2511 5.15%
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 4.33 4.52 2.78 3.11 3.71 5.13 2.52 43.60%
P/EPS -91.14 -107.35 124.26 17.90 40.61 172.55 94.82 -
EY -1.10 -0.93 0.80 5.59 2.46 0.58 1.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.39 0.38 0.37 0.42 0.45 -18.72%
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 5.41 4.52 2.71 3.03 3.94 4.14 2.49 67.98%
P/EPS -113.92 -107.35 121.08 17.47 43.15 139.22 93.77 -
EY -0.88 -0.93 0.83 5.73 2.32 0.72 1.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 0.38 0.37 0.40 0.33 0.45 -4.50%

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