[TDM] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[TDM] TDM BHD
Announcement Date
20-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 104.5%
YoY- -95.43%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 161,560 141,044 166,850 223,938 193,906 123,188 120,954 4.94%
PBT 12,992 -5,864 13,712 5,478 24,686 -21,472 -49,010 -
Tax -3,136 -440 -2,976 -4,530 -3,950 21,472 49,010 -
NP 9,856 -6,304 10,736 948 20,736 0 0 -
-
NP to SH 9,856 -6,304 10,692 948 20,736 -21,012 -49,464 -
-
Tax Rate 24.14% - 21.70% 82.69% 16.00% - - -
Total Cost 151,704 147,348 156,114 222,990 173,170 123,188 120,954 3.84%
-
Net Worth 524,889 466,323 461,308 445,049 442,071 121,036 103,285 31.10%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 524,889 466,323 461,308 445,049 442,071 121,036 103,285 31.10%
NOSH 229,209 215,890 215,564 215,000 106,012 80,691 80,691 18.99%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.10% -4.47% 6.43% 0.42% 10.69% 0.00% 0.00% -
ROE 1.88% -1.35% 2.32% 0.21% 4.69% -17.36% -47.89% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 70.49 65.33 77.40 104.16 182.91 152.67 149.90 -11.81%
EPS 4.30 -2.92 4.96 0.44 19.56 -26.04 -61.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.16 2.14 2.07 4.17 1.50 1.28 10.17%
Adjusted Per Share Value based on latest NOSH - 215,601
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.38 8.19 9.68 13.00 11.25 7.15 7.02 4.94%
EPS 0.57 -0.37 0.62 0.06 1.20 -1.22 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3047 0.2707 0.2678 0.2583 0.2566 0.0703 0.0599 31.12%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.34 0.72 0.80 1.00 1.25 0.91 0.80 -
P/RPS 1.90 1.10 1.03 0.96 0.68 0.60 0.53 23.70%
P/EPS 31.16 -24.66 16.13 226.79 6.39 -3.49 -1.31 -
EY 3.21 -4.06 6.20 0.44 15.65 -28.62 -76.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.33 0.37 0.48 0.30 0.61 0.63 -1.08%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 23/08/05 20/09/04 27/08/03 20/08/02 28/08/01 -
Price 1.29 0.90 0.85 0.92 0.87 0.82 0.89 -
P/RPS 1.83 1.38 1.10 0.88 0.48 0.54 0.59 20.75%
P/EPS 30.00 -30.82 17.14 208.65 4.45 -3.15 -1.45 -
EY 3.33 -3.24 5.84 0.48 22.48 -31.76 -68.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.42 0.40 0.44 0.21 0.55 0.70 -3.64%

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