[TDM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[TDM] TDM BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 652.31%
YoY- 158.93%
Quarter Report
Latest QR
Upcoming QR
TDM's Result
TDM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 138,368 147,868 190,776 183,320 109,224 142,772 197,588 -5.76%
PBT -5,288 7,320 -19,488 20,544 -30,720 -39,628 -36,336 -27.46%
Tax -496 -2,892 -1,560 -2,812 30,720 39,628 2,672 -
NP -5,784 4,428 -21,048 17,732 0 0 -33,664 -25.42%
-
NP to SH -5,832 4,400 -21,048 17,732 -30,092 -40,056 -33,664 -25.32%
-
Tax Rate - 39.51% - 13.69% - - - -
Total Cost 144,152 143,440 211,824 165,588 109,224 142,772 231,252 -7.57%
-
Net Worth 465,273 457,254 442,094 436,936 125,114 1,145 163,644 19.01%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 465,273 457,254 442,094 436,936 125,114 1,145 163,644 19.01%
NOSH 214,411 215,686 215,655 106,052 80,718 80,692 80,613 17.69%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -4.18% 2.99% -11.03% 9.67% 0.00% 0.00% -17.04% -
ROE -1.25% 0.96% -4.76% 4.06% -24.05% -3,495.78% -20.57% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 64.53 68.56 88.46 172.86 135.31 176.93 245.11 -19.93%
EPS -2.72 2.04 -9.76 16.72 -37.28 -49.64 -41.76 -36.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.12 2.05 4.12 1.55 0.0142 2.03 1.11%
Adjusted Per Share Value based on latest NOSH - 106,052
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 8.03 8.58 11.07 10.64 6.34 8.29 11.47 -5.76%
EPS -0.34 0.26 -1.22 1.03 -1.75 -2.32 -1.95 -25.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2701 0.2654 0.2566 0.2536 0.0726 0.0007 0.095 19.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.73 0.88 1.23 0.98 0.76 0.88 1.96 -
P/RPS 1.13 1.28 1.39 0.57 0.56 0.50 0.80 5.92%
P/EPS -26.84 43.14 -12.60 5.86 -2.04 -1.77 -4.69 33.72%
EY -3.73 2.32 -7.93 17.06 -49.05 -56.41 -21.31 -25.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.42 0.60 0.24 0.49 61.97 0.97 -16.02%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/05/06 26/05/05 27/05/04 23/05/03 28/05/02 29/05/01 29/05/00 -
Price 0.73 0.71 0.99 1.13 0.95 0.81 1.73 -
P/RPS 1.13 1.04 1.12 0.65 0.70 0.46 0.71 8.04%
P/EPS -26.84 34.80 -10.14 6.76 -2.55 -1.63 -4.14 36.53%
EY -3.73 2.87 -9.86 14.80 -39.24 -61.28 -24.14 -26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.48 0.27 0.61 57.04 0.85 -14.15%

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