[TDM] YoY Annualized 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- 16.94%
YoY- 198.69%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 141,044 166,850 223,938 193,906 123,188 120,954 179,242 -3.91%
PBT -5,864 13,712 5,478 24,686 -21,472 -49,010 -32,676 -24.88%
Tax -440 -2,976 -4,530 -3,950 21,472 49,010 56 -
NP -6,304 10,736 948 20,736 0 0 -32,620 -23.95%
-
NP to SH -6,304 10,692 948 20,736 -21,012 -49,464 -32,620 -23.95%
-
Tax Rate - 21.70% 82.69% 16.00% - - - -
Total Cost 147,348 156,114 222,990 173,170 123,188 120,954 211,862 -5.87%
-
Net Worth 466,323 461,308 445,049 442,071 121,036 103,285 158,098 19.74%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 466,323 461,308 445,049 442,071 121,036 103,285 158,098 19.74%
NOSH 215,890 215,564 215,000 106,012 80,691 80,691 80,662 17.82%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -4.47% 6.43% 0.42% 10.69% 0.00% 0.00% -18.20% -
ROE -1.35% 2.32% 0.21% 4.69% -17.36% -47.89% -20.63% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 65.33 77.40 104.16 182.91 152.67 149.90 222.21 -18.44%
EPS -2.92 4.96 0.44 19.56 -26.04 -61.30 -40.44 -35.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.14 2.07 4.17 1.50 1.28 1.96 1.63%
Adjusted Per Share Value based on latest NOSH - 105,982
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 8.19 9.68 13.00 11.25 7.15 7.02 10.40 -3.90%
EPS -0.37 0.62 0.06 1.20 -1.22 -2.87 -1.89 -23.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2707 0.2678 0.2583 0.2566 0.0703 0.0599 0.0918 19.73%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.72 0.80 1.00 1.25 0.91 0.80 1.53 -
P/RPS 1.10 1.03 0.96 0.68 0.60 0.53 0.69 8.07%
P/EPS -24.66 16.13 226.79 6.39 -3.49 -1.31 -3.78 36.67%
EY -4.06 6.20 0.44 15.65 -28.62 -76.63 -26.43 -26.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.48 0.30 0.61 0.63 0.78 -13.35%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 23/08/05 20/09/04 27/08/03 20/08/02 28/08/01 07/02/01 -
Price 0.90 0.85 0.92 0.87 0.82 0.89 1.03 -
P/RPS 1.38 1.10 0.88 0.48 0.54 0.59 0.46 20.08%
P/EPS -30.82 17.14 208.65 4.45 -3.15 -1.45 -2.55 51.46%
EY -3.24 5.84 0.48 22.48 -31.76 -68.88 -39.26 -34.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.44 0.21 0.55 0.70 0.53 -3.80%

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